Annual Income Statements for Reinsurance Group of America
This table shows Reinsurance Group of America's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Reinsurance Group of America
This table shows Reinsurance Group of America'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 |
|
-76 |
291 |
252 |
205 |
287 |
158 |
210 |
203 |
156 |
148 |
286 |
Consolidated Net Income / (Loss) |
|
-75 |
293 |
253 |
207 |
289 |
160 |
212 |
204 |
158 |
150 |
288 |
Net Income / (Loss) Continuing Operations |
|
-75 |
293 |
253 |
207 |
289 |
160 |
212 |
204 |
158 |
150 |
288 |
Total Pre-Tax Income |
|
-77 |
381 |
351 |
265 |
380 |
164 |
272 |
269 |
214 |
225 |
369 |
Total Revenue |
|
4,001 |
4,301 |
4,198 |
4,093 |
5,081 |
4,938 |
6,269 |
4,806 |
5,573 |
5,155 |
5,180 |
Net Interest Income / (Expense) |
|
-49 |
-56 |
-53 |
-63 |
-72 |
-69 |
-68 |
-72 |
-78 |
-86 |
-80 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
49 |
56 |
53 |
63 |
72 |
69 |
68 |
72 |
78 |
86 |
80 |
Long-Term Debt Interest Expense |
|
49 |
56 |
53 |
63 |
72 |
69 |
68 |
72 |
78 |
86 |
80 |
Total Non-Interest Income |
|
4,050 |
4,357 |
4,251 |
4,156 |
5,153 |
5,007 |
6,337 |
4,878 |
5,651 |
5,241 |
5,260 |
Other Service Charges |
|
188 |
89 |
87 |
85 |
102 |
98 |
149 |
147 |
150 |
147 |
88 |
Net Realized & Unrealized Capital Gains on Investments |
|
615 |
822 |
779 |
734 |
796 |
801 |
812 |
811 |
1,110 |
938 |
1,153 |
Premiums Earned |
|
3,247 |
3,446 |
3,385 |
3,337 |
4,255 |
4,108 |
5,376 |
3,920 |
4,391 |
4,156 |
4,019 |
Total Non-Interest Expense |
|
3,852 |
3,873 |
3,873 |
3,815 |
4,783 |
4,741 |
6,021 |
4,627 |
5,208 |
4,999 |
4,867 |
Property & Liability Insurance Claims |
|
3,237 |
3,281 |
3,278 |
3,222 |
4,182 |
4,054 |
5,386 |
3,943 |
4,426 |
4,235 |
4,121 |
Amortization of Deferred Policy Acquisition Costs |
|
341 |
- |
331 |
349 |
348 |
369 |
387 |
391 |
452 |
411 |
417 |
Other Operating Expenses |
|
251 |
289 |
250 |
275 |
274 |
290 |
283 |
301 |
299 |
385 |
300 |
Other Special Charges |
|
23 |
-20 |
14 |
-31 |
-21 |
28 |
-35 |
-8.00 |
31 |
-32 |
29 |
Nonoperating Income / (Expense), net |
|
-226 |
- |
26 |
-13 |
82 |
-33 |
24 |
90 |
-151 |
69 |
56 |
Income Tax Expense |
|
-2.00 |
88 |
98 |
58 |
91 |
4.00 |
60 |
65 |
56 |
75 |
81 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
1.00 |
2.00 |
1.00 |
2.00 |
2.00 |
2.00 |
2.00 |
1.00 |
2.00 |
2.00 |
2.00 |
Basic Earnings per Share |
|
($1.13) |
$4.36 |
$3.77 |
$3.09 |
$4.34 |
$2.40 |
$3.20 |
$3.07 |
$2.37 |
$2.26 |
$4.33 |
Weighted Average Basic Shares Outstanding |
|
66.84M |
66.86M |
66.54M |
66.21M |
65.91M |
65.76M |
65.79M |
65.86M |
65.86M |
66.02M |
66.09M |
Diluted Earnings per Share |
|
($1.13) |
$4.31 |
$3.72 |
$3.05 |
$4.29 |
$2.38 |
$3.16 |
$3.03 |
$2.33 |
$2.21 |
$4.27 |
Weighted Average Diluted Shares Outstanding |
|
66.84M |
66.86M |
66.54M |
66.21M |
65.91M |
65.76M |
65.79M |
65.86M |
65.86M |
66.02M |
66.09M |
Weighted Average Basic & Diluted Shares Outstanding |
|
66.84M |
66.86M |
66.54M |
66.21M |
65.91M |
65.76M |
65.79M |
65.86M |
65.86M |
66.02M |
66.09M |
Cash Dividends to Common per Share |
|
$0.80 |
- |
$0.80 |
$0.80 |
$0.85 |
- |
$0.85 |
$0.85 |
$0.89 |
- |
$0.89 |
Annual Cash Flow Statements for Reinsurance Group of America
This table details how cash moves in and out of Reinsurance Group of America'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 |
|
-120 |
-325 |
103 |
586 |
-441 |
1,959 |
-460 |
-21 |
43 |
356 |
Net Cash From Operating Activities |
|
2,089 |
1,466 |
1,982 |
1,581 |
2,307 |
3,322 |
4,182 |
1,343 |
4,044 |
9,370 |
Net Cash From Continuing Operating Activities |
|
2,089 |
1,466 |
1,982 |
1,581 |
2,307 |
3,322 |
3,012 |
1,210 |
3,103 |
8,820 |
Net Income / (Loss) Continuing Operations |
|
502 |
701 |
1,822 |
716 |
870 |
415 |
0.00 |
0.00 |
0.00 |
0.00 |
Depreciation Expense |
|
31 |
27 |
53 |
45 |
49 |
49 |
43 |
38 |
41 |
46 |
Amortization Expense |
|
-77 |
-94 |
-105 |
-57 |
-55 |
-46 |
-54 |
-71 |
-127 |
-214 |
Non-Cash Adjustments to Reconcile Net Income |
|
261 |
317 |
-991 |
175 |
63 |
-81 |
-1,047 |
154 |
557 |
572 |
Changes in Operating Assets and Liabilities, net |
|
1,371 |
514 |
1,203 |
702 |
1,380 |
2,985 |
4,070 |
1,089 |
2,632 |
8,416 |
Net Cash From Investing Activities |
|
-1,432 |
-2,826 |
-1,608 |
-637 |
-2,638 |
-2,680 |
-4,628 |
-5,688 |
-4,066 |
-12,545 |
Net Cash From Continuing Investing Activities |
|
-1,432 |
-2,826 |
-1,608 |
-637 |
-2,638 |
-2,680 |
-4,628 |
-5,652 |
-1,809 |
-12,545 |
Purchase of Investment Securities |
|
-7,395 |
-9,190 |
-10,108 |
-11,153 |
-17,492 |
-10,898 |
-19,684 |
-19,111 |
-15,031 |
-44,211 |
Divestitures |
|
- |
- |
- |
- |
0.00 |
0.00 |
19 |
14 |
0.00 |
0.00 |
Sale and/or Maturity of Investments |
|
6,480 |
6,489 |
8,612 |
10,644 |
14,990 |
8,377 |
15,104 |
13,585 |
12,619 |
31,392 |
Other Investing Activities, net |
|
-492 |
-80 |
-68 |
-99 |
-102 |
-131 |
-67 |
- |
603 |
274 |
Net Cash From Financing Activities |
|
-708 |
1,055 |
-324 |
-322 |
-121 |
1,254 |
20 |
4,436 |
78 |
3,661 |
Net Cash From Continuing Financing Activities |
|
-708 |
1,055 |
-324 |
-322 |
-121 |
1,254 |
20 |
4,609 |
-525 |
3,661 |
Net Change in Deposits |
|
- |
- |
- |
- |
0.00 |
0.00 |
91 |
-44 |
227 |
268 |
Issuance of Debt |
|
164 |
800 |
0.00 |
0.00 |
599 |
598 |
494 |
690 |
890 |
640 |
Repayment of Debt |
|
-738 |
-605 |
-1,123 |
-793 |
-1,608 |
-1,025 |
-2,032 |
-1,546 |
-4,056 |
-4,759 |
Repurchase of Common Equity |
|
-385 |
-123 |
-109 |
-300 |
-101 |
-163 |
-99 |
-81 |
-227 |
-27 |
Payment of Dividends |
|
-93 |
-100 |
-117 |
-140 |
-163 |
-182 |
-194 |
-205 |
-219 |
-229 |
Other Financing Activities, Net |
|
291 |
1,057 |
1,025 |
911 |
1,152 |
1,545 |
1,760 |
5,795 |
2,860 |
7,768 |
Effect of Exchange Rate Changes |
|
-69 |
-20 |
53 |
-36 |
11 |
63 |
-34 |
-112 |
-13 |
-130 |
Cash Interest Paid |
|
148 |
157 |
173 |
170 |
180 |
166 |
160 |
163 |
217 |
213 |
Cash Income Taxes Paid |
|
42 |
61 |
37 |
142 |
44 |
108 |
368 |
129 |
298 |
78 |
Quarterly Cash Flow Statements for Reinsurance Group of America
This table details how cash moves in and out of Reinsurance Group of America'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 |
|
121 |
492 |
-1,207 |
-940 |
-778 |
2,968 |
-2,771 |
-2,306 |
-468 |
5,901 |
396 |
Net Cash From Operating Activities |
|
-835 |
2,420 |
-1,574 |
-244 |
-1,000 |
6,862 |
-5,736 |
-967 |
-1,067 |
17,140 |
-1,429 |
Net Cash From Continuing Operating Activities |
|
- |
1,210 |
0.00 |
- |
- |
3,103 |
0.00 |
- |
- |
8,820 |
0.00 |
Net Income / (Loss) Continuing Operations |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Net Cash From Investing Activities |
|
-1,584 |
-893 |
-1,705 |
-783 |
-104 |
-1,474 |
-3,720 |
-3,456 |
-1,207 |
-4,162 |
-1,695 |
Net Cash From Continuing Investing Activities |
|
-1,584 |
-857 |
-1,705 |
-783 |
-104 |
783 |
-3,720 |
-3,456 |
-1,207 |
-4,162 |
-1,695 |
Purchase of Investment Securities |
|
-4,197 |
-4,194 |
-4,253 |
-2,985 |
-3,234 |
-4,559 |
-10,043 |
-13,548 |
-8,964 |
-11,656 |
-9,772 |
Sale and/or Maturity of Investments |
|
2,624 |
3,443 |
2,467 |
2,088 |
3,042 |
5,022 |
6,226 |
10,014 |
7,675 |
7,477 |
7,957 |
Other Investing Activities, net |
|
-4.00 |
- |
81 |
114 |
88 |
320 |
97 |
78 |
82 |
17 |
120 |
Net Cash From Financing Activities |
|
1,776 |
-25 |
497 |
-129 |
-639 |
349 |
1,005 |
1,220 |
639 |
797 |
2,067 |
Net Cash From Continuing Financing Activities |
|
1,776 |
148 |
497 |
-129 |
-639 |
-254 |
1,005 |
1,220 |
639 |
797 |
2,067 |
Net Change in Deposits |
|
- |
-12 |
11 |
13 |
17 |
186 |
89 |
62 |
70 |
47 |
50 |
Issuance of Debt |
|
700 |
-10 |
494 |
396 |
- |
- |
0.00 |
640 |
- |
- |
691 |
Repayment of Debt |
|
-606 |
-126 |
-881 |
-864 |
-1,309 |
-1,002 |
-1,413 |
-1,175 |
-1,307 |
-864 |
-1,128 |
Repurchase of Common Equity |
|
-27 |
-27 |
-67 |
-52 |
-50 |
-58 |
-16 |
-3.00 |
-7.00 |
-1.00 |
-38 |
Payment of Dividends |
|
-54 |
-53 |
-53 |
-54 |
-56 |
-56 |
-56 |
-56 |
-59 |
-58 |
-59 |
Other Financing Activities, Net |
|
1,763 |
376 |
993 |
432 |
759 |
676 |
2,401 |
1,752 |
1,942 |
1,673 |
2,551 |
Effect of Exchange Rate Changes |
|
-71 |
67 |
1.00 |
-28 |
-35 |
49 |
-56 |
-70 |
100 |
-104 |
24 |
Cash Interest Paid |
|
34 |
57 |
43 |
54 |
49 |
71 |
49 |
54 |
56 |
54 |
61 |
Cash Income Taxes Paid |
|
-11 |
21 |
29 |
132 |
79 |
58 |
16 |
25 |
9.00 |
28 |
63 |
Annual Balance Sheets for Reinsurance Group of America
This table presents Reinsurance Group of America'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 |
|
50,383 |
53,098 |
60,515 |
64,535 |
76,731 |
84,656 |
92,175 |
84,904 |
97,623 |
118,675 |
Cash and Due from Banks |
|
1,525 |
1,201 |
1,304 |
1,890 |
1,449 |
3,408 |
2,948 |
2,927 |
2,970 |
3,326 |
Trading Account Securities |
|
29,643 |
32,094 |
38,251 |
40,074 |
51,441 |
56,867 |
60,900 |
53,035 |
60,606 |
77,772 |
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 |
|
339 |
347 |
393 |
428 |
493 |
511 |
533 |
630 |
759 |
986 |
Mortgage Servicing Rights |
|
3,130 |
3,776 |
4,401 |
4,966 |
5,706 |
5,787 |
6,283 |
6,590 |
7,377 |
8,839 |
Unearned Premiums Asset |
|
1,798 |
1,931 |
2,338 |
3,018 |
2,940 |
2,842 |
2,888 |
3,013 |
3,528 |
3,898 |
Deferred Acquisition Cost |
|
3,392 |
3,339 |
3,240 |
3,398 |
3,512 |
3,616 |
3,690 |
4,128 |
4,617 |
5,543 |
Other Assets |
|
10,556 |
10,411 |
10,589 |
10,761 |
11,190 |
11,625 |
14,933 |
14,581 |
17,766 |
18,311 |
Total Liabilities & Shareholders' Equity |
|
50,383 |
53,098 |
60,515 |
64,535 |
76,731 |
84,656 |
92,175 |
84,904 |
97,623 |
118,675 |
Total Liabilities |
|
44,248 |
46,005 |
50,945 |
56,085 |
65,130 |
70,304 |
79,161 |
77,733 |
88,452 |
107,769 |
Long-Term Debt |
|
3,197 |
3,929 |
3,572 |
3,470 |
3,579 |
3,961 |
3,847 |
3,961 |
4,427 |
5,042 |
Claims and Claim Expense |
|
4,095 |
4,263 |
4,992 |
5,643 |
5,711 |
6,413 |
6,993 |
2,480 |
2,730 |
2,693 |
Future Policy Benefits |
|
19,612 |
19,582 |
22,363 |
25,285 |
28,672 |
31,453 |
35,782 |
35,689 |
41,231 |
53,368 |
Other Long-Term Liabilities |
|
17,344 |
18,231 |
20,018 |
21,687 |
27,168 |
28,477 |
32,539 |
35,603 |
40,064 |
46,666 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
6,135 |
7,093 |
9,570 |
8,450 |
11,601 |
14,352 |
13,014 |
7,171 |
9,171 |
10,906 |
Total Preferred & Common Equity |
|
6,135 |
7,093 |
9,570 |
8,450 |
11,601 |
14,352 |
13,014 |
7,081 |
9,081 |
10,816 |
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 |
|
6,135 |
7,093 |
9,570 |
8,450 |
11,601 |
14,352 |
13,014 |
7,081 |
9,081 |
10,816 |
Common Stock |
|
1,817 |
1,849 |
1,872 |
1,900 |
1,938 |
2,407 |
2,462 |
2,503 |
2,545 |
2,601 |
Retained Earnings |
|
4,620 |
5,199 |
6,736 |
7,285 |
7,952 |
8,148 |
8,563 |
8,169 |
8,805 |
9,255 |
Treasury Stock |
|
-1,010 |
-1,095 |
-1,102 |
-1,371 |
-1,426 |
-1,562 |
-1,653 |
-1,720 |
-1,900 |
-1,889 |
Accumulated Other Comprehensive Income / (Loss) |
|
708 |
1,139 |
2,064 |
636 |
3,137 |
5,359 |
3,642 |
-1,871 |
-369 |
849 |
Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
0.00 |
90 |
90 |
90 |
Quarterly Balance Sheets for Reinsurance Group of America
This table presents Reinsurance Group of America'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 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
82,705 |
89,120 |
89,040 |
87,422 |
106,000 |
109,888 |
120,258 |
128,210 |
Cash and Due from Banks |
|
3,512 |
3,294 |
2,598 |
2,820 |
5,935 |
4,596 |
5,195 |
5,151 |
Trading Account Securities |
|
50,632 |
56,223 |
56,372 |
54,304 |
65,971 |
70,635 |
78,304 |
84,660 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
628 |
672 |
702 |
744 |
808 |
881 |
995 |
1,059 |
Mortgage Servicing Rights |
|
6,558 |
6,833 |
7,038 |
7,231 |
7,539 |
7,984 |
8,388 |
9,331 |
Unearned Premiums Asset |
|
2,820 |
3,114 |
3,321 |
3,279 |
3,342 |
3,635 |
3,738 |
3,749 |
Deferred Acquisition Cost |
|
3,887 |
4,257 |
4,286 |
4,289 |
4,673 |
4,720 |
5,477 |
5,649 |
Other Assets |
|
14,668 |
12,322 |
12,250 |
12,195 |
17,732 |
17,437 |
18,161 |
18,611 |
Total Liabilities & Shareholders' Equity |
|
82,705 |
89,120 |
89,040 |
87,422 |
106,000 |
109,888 |
120,258 |
128,210 |
Total Liabilities |
|
78,962 |
81,404 |
81,145 |
79,269 |
96,442 |
100,063 |
109,041 |
116,718 |
Long-Term Debt |
|
4,207 |
4,455 |
4,850 |
4,450 |
4,427 |
5,067 |
5,067 |
5,734 |
Claims and Claim Expense |
|
6,249 |
2,558 |
2,579 |
2,654 |
2,753 |
2,769 |
2,875 |
2,870 |
Future Policy Benefits |
|
33,715 |
38,222 |
38,239 |
36,474 |
47,067 |
50,779 |
55,933 |
59,836 |
Other Long-Term Liabilities |
|
34,791 |
35,908 |
35,242 |
35,467 |
42,195 |
41,448 |
45,166 |
48,278 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
3,743 |
7,716 |
7,895 |
8,153 |
9,558 |
9,825 |
11,217 |
11,492 |
Total Preferred & Common Equity |
|
3,653 |
7,626 |
7,805 |
8,063 |
9,468 |
9,735 |
11,127 |
11,402 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
3,653 |
7,626 |
7,805 |
8,063 |
9,468 |
9,735 |
11,127 |
11,402 |
Common Stock |
|
2,494 |
2,507 |
2,523 |
2,535 |
2,550 |
2,568 |
2,578 |
2,609 |
Retained Earnings |
|
8,820 |
8,336 |
8,483 |
8,713 |
8,934 |
9,076 |
9,166 |
9,443 |
Treasury Stock |
|
-1,697 |
-1,756 |
-1,803 |
-1,852 |
-1,891 |
-1,889 |
-1,889 |
-1,888 |
Accumulated Other Comprehensive Income / (Loss) |
|
-5,964 |
-1,461 |
-1,398 |
-1,333 |
-125 |
-20 |
1,272 |
1,238 |
Noncontrolling Interest |
|
90 |
90 |
90 |
90 |
90 |
90 |
90 |
90 |
Annual Metrics And Ratios for Reinsurance Group of America
This table displays calculated financial ratios and metrics derived from Reinsurance Group of America's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-4.92% |
10.79% |
8.66% |
2.90% |
10.98% |
2.12% |
14.57% |
-2.98% |
14.18% |
19.08% |
EBITDA Growth |
|
-24.18% |
39.83% |
11.69% |
-23.56% |
35.01% |
-50.62% |
249.10% |
-49.72% |
3.69% |
-22.92% |
EBIT Growth |
|
-26.15% |
40.17% |
9.49% |
-25.98% |
33.81% |
-51.15% |
252.98% |
-48.31% |
8.82% |
-13.66% |
NOPAT Growth |
|
-26.59% |
39.68% |
159.75% |
-60.70% |
21.51% |
-52.30% |
297.35% |
-55.60% |
17.52% |
-18.60% |
Net Income Growth |
|
-26.59% |
39.68% |
159.75% |
-60.70% |
21.51% |
-52.30% |
181.93% |
-55.47% |
74.47% |
-20.35% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-55.40% |
75.92% |
-20.16% |
Operating Cash Flow Growth |
|
-10.60% |
-29.82% |
35.22% |
-20.23% |
45.92% |
44.00% |
25.89% |
-67.89% |
201.12% |
131.70% |
Free Cash Flow Firm Growth |
|
262.95% |
-178.16% |
69.92% |
751.55% |
-223.33% |
-13.72% |
214.09% |
108.36% |
-124.85% |
-2.74% |
Invested Capital Growth |
|
-7.56% |
18.11% |
19.23% |
-9.30% |
27.35% |
20.64% |
-7.93% |
-33.98% |
22.15% |
17.28% |
Revenue Q/Q Growth |
|
0.84% |
2.11% |
1.37% |
0.35% |
3.68% |
3.28% |
0.97% |
-0.35% |
3.60% |
1.01% |
EBITDA Q/Q Growth |
|
-4.41% |
10.55% |
1.17% |
-13.34% |
17.03% |
120.53% |
-53.82% |
-48.60% |
-23.85% |
-21.13% |
EBIT Q/Q Growth |
|
-8.59% |
9.30% |
-3.37% |
-12.20% |
17.66% |
120.42% |
-53.56% |
-46.87% |
-17.38% |
-4.15% |
NOPAT Q/Q Growth |
|
-5.27% |
4.01% |
129.06% |
-60.71% |
16.75% |
-8.19% |
150.22% |
-21.86% |
-17.43% |
-11.34% |
Net Income Q/Q Growth |
|
-5.27% |
4.01% |
129.06% |
-60.71% |
16.75% |
-19.88% |
97.30% |
-44.40% |
-12.76% |
-1.36% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-44.36% |
-12.56% |
-1.56% |
Operating Cash Flow Q/Q Growth |
|
5.68% |
-34.27% |
27.84% |
-20.06% |
2.77% |
0.00% |
-4.17% |
287.57% |
1,116.08% |
1,131.94% |
Free Cash Flow Firm Q/Q Growth |
|
135.01% |
44.65% |
-128.53% |
35.81% |
11.22% |
-121.41% |
109.24% |
-30.96% |
55.54% |
42.94% |
Invested Capital Q/Q Growth |
|
-1.44% |
-7.60% |
12.49% |
-1.31% |
-2.16% |
6.50% |
2.99% |
40.03% |
7.89% |
-2.06% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
6.80% |
8.58% |
8.82% |
6.55% |
7.97% |
3.85% |
11.74% |
6.09% |
5.53% |
3.58% |
EBIT Margin |
|
7.25% |
9.17% |
9.24% |
6.65% |
8.01% |
3.83% |
11.81% |
6.29% |
6.00% |
4.35% |
Profit (Net Income) Margin |
|
4.89% |
6.16% |
14.73% |
5.63% |
6.16% |
2.88% |
7.08% |
3.25% |
4.96% |
3.32% |
Tax Burden Percent |
|
67.42% |
67.19% |
159.41% |
84.63% |
76.86% |
75.05% |
84.48% |
72.56% |
78.36% |
73.88% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
70.95% |
71.16% |
105.65% |
103.38% |
Effective Tax Rate |
|
32.58% |
32.81% |
-59.41% |
15.37% |
23.14% |
24.95% |
15.52% |
27.44% |
21.64% |
26.12% |
Return on Invested Capital (ROIC) |
|
5.17% |
6.89% |
15.08% |
5.71% |
6.42% |
2.48% |
9.38% |
5.23% |
6.96% |
4.74% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.17% |
6.89% |
15.08% |
5.71% |
6.42% |
2.48% |
-2.89% |
-0.18% |
8.12% |
5.24% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.46% |
3.71% |
6.79% |
2.23% |
2.26% |
0.72% |
-0.83% |
-0.07% |
4.17% |
2.47% |
Return on Equity (ROE) |
|
7.63% |
10.61% |
21.87% |
7.95% |
8.68% |
3.20% |
8.55% |
5.16% |
11.12% |
7.21% |
Cash Return on Invested Capital (CROIC) |
|
13.03% |
-9.72% |
-2.46% |
15.46% |
-17.64% |
-16.23% |
17.63% |
46.16% |
-12.98% |
-11.17% |
Operating Return on Assets (OROA) |
|
1.57% |
2.02% |
2.01% |
1.35% |
1.60% |
0.69% |
2.21% |
1.14% |
1.20% |
0.88% |
Return on Assets (ROA) |
|
1.06% |
1.36% |
3.21% |
1.15% |
1.23% |
0.51% |
1.32% |
0.59% |
1.00% |
0.67% |
Return on Common Equity (ROCE) |
|
7.63% |
10.61% |
21.87% |
7.95% |
8.68% |
3.20% |
8.55% |
5.14% |
11.00% |
7.15% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.18% |
9.89% |
19.04% |
8.47% |
7.50% |
2.89% |
8.99% |
7.36% |
10.01% |
6.69% |
Net Operating Profit after Tax (NOPAT) |
|
502 |
701 |
1,822 |
716 |
870 |
415 |
1,649 |
732 |
860 |
700 |
NOPAT Margin |
|
4.89% |
6.16% |
14.73% |
5.63% |
6.16% |
2.88% |
9.98% |
4.57% |
4.70% |
3.21% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.27% |
5.41% |
-1.16% |
-0.50% |
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 |
|
92.75% |
90.83% |
90.76% |
93.35% |
91.99% |
96.17% |
88.19% |
93.71% |
94.00% |
95.65% |
Earnings before Interest and Taxes (EBIT) |
|
745 |
1,044 |
1,143 |
846 |
1,132 |
553 |
1,952 |
1,009 |
1,098 |
948 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
699 |
977 |
1,091 |
834 |
1,126 |
556 |
1,941 |
976 |
1,012 |
780 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.77 |
0.97 |
0.91 |
0.92 |
0.79 |
0.50 |
0.54 |
1.28 |
1.15 |
1.30 |
Price to Tangible Book Value (P/TBV) |
|
0.77 |
0.97 |
0.91 |
0.92 |
0.79 |
0.50 |
0.54 |
1.28 |
1.15 |
1.30 |
Price to Revenue (P/Rev) |
|
0.46 |
0.61 |
0.70 |
0.61 |
0.65 |
0.50 |
0.42 |
0.57 |
0.57 |
0.64 |
Price to Earnings (P/E) |
|
9.42 |
9.85 |
4.78 |
10.82 |
10.50 |
17.43 |
5.96 |
17.58 |
11.56 |
19.54 |
Dividend Yield |
|
1.95% |
1.45% |
1.35% |
1.78% |
1.78% |
2.63% |
2.77% |
2.25% |
2.09% |
1.64% |
Earnings Yield |
|
10.61% |
10.15% |
20.94% |
9.25% |
9.52% |
5.74% |
16.79% |
5.69% |
8.65% |
5.12% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.69 |
0.87 |
0.83 |
0.78 |
0.74 |
0.43 |
0.47 |
0.92 |
0.88 |
0.99 |
Enterprise Value to Revenue (EV/Rev) |
|
0.62 |
0.85 |
0.89 |
0.73 |
0.80 |
0.54 |
0.48 |
0.64 |
0.65 |
0.73 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.17 |
9.87 |
10.06 |
11.18 |
10.01 |
14.01 |
4.05 |
10.46 |
11.84 |
20.27 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.60 |
9.23 |
9.60 |
11.02 |
9.95 |
14.08 |
4.03 |
10.12 |
10.91 |
16.68 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.75 |
13.74 |
6.02 |
13.02 |
12.95 |
18.77 |
4.77 |
13.95 |
13.92 |
22.58 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.07 |
6.58 |
5.54 |
5.90 |
4.88 |
2.34 |
1.88 |
7.60 |
2.96 |
1.69 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.06 |
0.00 |
0.00 |
4.81 |
0.00 |
0.00 |
2.54 |
1.58 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.52 |
0.55 |
0.37 |
0.41 |
0.31 |
0.28 |
0.30 |
0.55 |
0.48 |
0.46 |
Long-Term Debt to Equity |
|
0.52 |
0.55 |
0.37 |
0.41 |
0.31 |
0.28 |
0.30 |
0.55 |
0.48 |
0.46 |
Financial Leverage |
|
0.48 |
0.54 |
0.45 |
0.39 |
0.35 |
0.29 |
0.29 |
0.39 |
0.51 |
0.47 |
Leverage Ratio |
|
7.22 |
7.82 |
6.82 |
6.94 |
7.05 |
6.22 |
6.46 |
8.77 |
11.17 |
10.77 |
Compound Leverage Factor |
|
7.22 |
7.82 |
6.82 |
6.94 |
7.05 |
6.22 |
4.58 |
6.24 |
11.80 |
11.14 |
Debt to Total Capital |
|
34.26% |
35.65% |
27.18% |
29.11% |
23.58% |
21.63% |
22.82% |
35.58% |
32.56% |
31.62% |
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% |
Long-Term Debt to Total Capital |
|
34.26% |
35.65% |
27.18% |
29.11% |
23.58% |
21.63% |
22.82% |
35.58% |
32.56% |
31.62% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.81% |
0.66% |
0.56% |
Common Equity to Total Capital |
|
65.75% |
64.35% |
72.82% |
70.89% |
76.42% |
78.37% |
77.18% |
63.61% |
66.78% |
67.82% |
Debt to EBITDA |
|
4.58 |
4.02 |
3.27 |
4.16 |
3.18 |
7.12 |
1.98 |
4.06 |
4.37 |
6.46 |
Net Debt to EBITDA |
|
2.39 |
2.79 |
2.08 |
1.89 |
1.89 |
0.99 |
0.46 |
1.06 |
1.44 |
2.20 |
Long-Term Debt to EBITDA |
|
4.58 |
4.02 |
3.27 |
4.16 |
3.18 |
7.12 |
1.98 |
4.06 |
4.37 |
6.46 |
Debt to NOPAT |
|
6.37 |
5.60 |
1.96 |
4.85 |
4.11 |
9.54 |
2.33 |
5.41 |
5.15 |
7.20 |
Net Debt to NOPAT |
|
3.33 |
3.89 |
1.25 |
2.21 |
2.45 |
1.33 |
0.55 |
1.41 |
1.69 |
2.45 |
Long-Term Debt to NOPAT |
|
6.37 |
5.60 |
1.96 |
4.85 |
4.11 |
9.54 |
2.33 |
5.41 |
5.15 |
7.20 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.45% |
1.10% |
0.90% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,265 |
-989 |
-297 |
1,938 |
-2,390 |
-2,718 |
3,101 |
6,461 |
-1,606 |
-1,650 |
Operating Cash Flow to CapEx |
|
8,867.72% |
3,283.27% |
4,504.55% |
5,451.72% |
6,785.29% |
11,864.29% |
0.00% |
959.29% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
8.86 |
-7.19 |
-2.04 |
13.18 |
-13.82 |
-15.99 |
22.31 |
33.83 |
-6.25 |
-5.43 |
Operating Cash Flow to Interest Expense |
|
14.62 |
10.65 |
13.58 |
10.76 |
13.34 |
19.54 |
30.09 |
7.03 |
15.74 |
30.82 |
Operating Cash Flow Less CapEx to Interest Expense |
|
14.45 |
10.33 |
13.27 |
10.56 |
13.14 |
19.38 |
30.09 |
6.30 |
15.74 |
30.82 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.22 |
0.22 |
0.22 |
0.20 |
0.20 |
0.18 |
0.19 |
0.18 |
0.20 |
0.20 |
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 |
|
9,332 |
11,022 |
13,142 |
11,920 |
15,180 |
18,313 |
16,861 |
11,132 |
13,598 |
15,948 |
Invested Capital Turnover |
|
1.06 |
1.12 |
1.02 |
1.02 |
1.04 |
0.86 |
0.94 |
1.15 |
1.48 |
1.48 |
Increase / (Decrease) in Invested Capital |
|
-763 |
1,690 |
2,119 |
-1,222 |
3,260 |
3,133 |
-1,452 |
-5,729 |
2,466 |
2,350 |
Enterprise Value (EV) |
|
6,404 |
9,637 |
10,972 |
9,324 |
11,266 |
7,788 |
7,867 |
10,213 |
11,978 |
15,814 |
Market Capitalization |
|
4,733 |
6,909 |
8,703 |
7,744 |
9,136 |
7,235 |
6,968 |
9,089 |
10,431 |
14,008 |
Book Value per Share |
|
$93.31 |
$110.47 |
$148.59 |
$134.61 |
$185.29 |
$211.25 |
$192.51 |
$105.95 |
$137.79 |
$164.22 |
Tangible Book Value per Share |
|
$93.31 |
$110.47 |
$148.59 |
$134.61 |
$185.29 |
$211.25 |
$192.51 |
$105.95 |
$137.79 |
$164.22 |
Total Capital |
|
9,332 |
11,022 |
13,142 |
11,920 |
15,180 |
18,313 |
16,861 |
11,132 |
13,598 |
15,948 |
Total Debt |
|
3,197 |
3,929 |
3,572 |
3,470 |
3,579 |
3,961 |
3,847 |
3,961 |
4,427 |
5,042 |
Total Long-Term Debt |
|
3,197 |
3,929 |
3,572 |
3,470 |
3,579 |
3,961 |
3,847 |
3,961 |
4,427 |
5,042 |
Net Debt |
|
1,671 |
2,729 |
2,269 |
1,580 |
2,130 |
553 |
899 |
1,034 |
1,457 |
1,716 |
Capital Expenditures (CapEx) |
|
24 |
45 |
44 |
29 |
34 |
28 |
0.00 |
140 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
479 |
211 |
-49 |
-24 |
Net Nonoperating Obligations (NNO) |
|
3,197 |
3,929 |
3,572 |
3,470 |
3,579 |
3,961 |
3,847 |
3,961 |
4,427 |
5,042 |
Total Depreciation and Amortization (D&A) |
|
-46 |
-67 |
-52 |
-12 |
-6.00 |
3.00 |
-11 |
-33 |
-86 |
-168 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.60 |
$10.90 |
Adjusted Weighted Average Basic Shares Outstanding |
|
65.21M |
64.33M |
64.48M |
62.84M |
62.58M |
67.97M |
67.19M |
66.86M |
65.76M |
66.02M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.44 |
$10.73 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
65.21M |
64.33M |
64.48M |
62.84M |
62.58M |
67.97M |
67.19M |
66.86M |
65.76M |
66.02M |
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 |
|
65.21M |
64.33M |
64.48M |
62.84M |
62.58M |
67.97M |
67.19M |
66.86M |
65.76M |
66.02M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
517 |
719 |
820 |
741 |
892 |
428 |
1,600 |
739 |
853 |
668 |
Normalized NOPAT Margin |
|
5.04% |
6.31% |
6.63% |
5.82% |
6.32% |
2.97% |
9.68% |
4.61% |
4.66% |
3.06% |
Pre Tax Income Margin |
|
7.25% |
9.17% |
9.24% |
6.65% |
8.01% |
3.83% |
8.38% |
4.48% |
6.34% |
4.49% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.21 |
7.59 |
7.83 |
5.76 |
6.54 |
3.25 |
14.04 |
5.28 |
4.27 |
3.12 |
NOPAT to Interest Expense |
|
3.52 |
5.10 |
12.48 |
4.87 |
5.03 |
2.44 |
11.86 |
3.83 |
3.35 |
2.30 |
EBIT Less CapEx to Interest Expense |
|
5.05 |
7.26 |
7.53 |
5.56 |
6.35 |
3.09 |
14.04 |
4.55 |
4.27 |
3.12 |
NOPAT Less CapEx to Interest Expense |
|
3.35 |
4.77 |
12.18 |
4.67 |
4.83 |
2.28 |
11.86 |
3.10 |
3.35 |
2.30 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
18.60% |
14.31% |
6.42% |
19.55% |
18.74% |
43.86% |
16.58% |
39.35% |
24.09% |
31.63% |
Augmented Payout Ratio |
|
95.17% |
31.83% |
12.40% |
61.45% |
30.34% |
83.13% |
25.04% |
54.89% |
49.06% |
35.36% |
Quarterly Metrics And Ratios for Reinsurance Group of America
This table displays calculated financial ratios and metrics derived from Reinsurance Group of America'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 |
|
-0.03% |
-1.31% |
8.34% |
6.06% |
26.99% |
14.81% |
49.33% |
17.42% |
9.68% |
4.39% |
-17.37% |
EBITDA Growth |
|
538.24% |
-67.53% |
21.72% |
68.48% |
100.00% |
-53.97% |
-23.69% |
-35.61% |
22.48% |
-20.81% |
26.21% |
EBIT Growth |
|
538.24% |
-67.53% |
21.72% |
68.48% |
100.00% |
-53.97% |
-23.69% |
-35.61% |
22.48% |
-20.81% |
26.21% |
NOPAT Growth |
|
538.24% |
-58.67% |
18.91% |
82.51% |
117.29% |
-34.40% |
-17.49% |
-37.49% |
18.91% |
-45.89% |
26.38% |
Net Income Growth |
|
-240.91% |
-58.67% |
28.43% |
95.28% |
485.33% |
-45.39% |
-16.21% |
-1.45% |
-45.33% |
-6.25% |
35.85% |
EPS Growth |
|
-253.13% |
-58.56% |
27.84% |
96.77% |
479.65% |
-44.78% |
-15.05% |
-0.66% |
-45.69% |
-7.14% |
35.13% |
Operating Cash Flow Growth |
|
-156.00% |
570.36% |
-865.64% |
-208.86% |
-19.76% |
183.55% |
-264.42% |
-296.31% |
-6.70% |
149.78% |
75.09% |
Free Cash Flow Firm Growth |
|
966.85% |
178.67% |
-62.33% |
-138.02% |
-151.91% |
-137.76% |
-238.73% |
27.65% |
22.93% |
1.22% |
-84.90% |
Invested Capital Growth |
|
-51.44% |
-33.98% |
-7.13% |
30.74% |
58.53% |
22.15% |
14.90% |
16.85% |
29.21% |
17.28% |
23.17% |
Revenue Q/Q Growth |
|
3.68% |
7.50% |
-2.39% |
-2.50% |
24.14% |
-2.81% |
26.95% |
-23.34% |
15.96% |
-7.50% |
0.49% |
EBITDA Q/Q Growth |
|
-9.70% |
187.25% |
-24.07% |
-14.46% |
7.19% |
-33.89% |
25.89% |
-27.82% |
103.91% |
-57.26% |
100.64% |
EBIT Q/Q Growth |
|
-9.70% |
187.25% |
-24.07% |
-14.46% |
7.19% |
-33.89% |
25.89% |
-27.82% |
103.91% |
-57.26% |
100.64% |
NOPAT Q/Q Growth |
|
-12.34% |
180.92% |
-20.05% |
-7.30% |
4.37% |
-15.20% |
0.57% |
-29.77% |
98.52% |
-61.41% |
134.90% |
Net Income Q/Q Growth |
|
-170.75% |
490.67% |
-13.65% |
-18.18% |
39.61% |
-44.64% |
32.50% |
-3.77% |
-22.55% |
-5.06% |
92.00% |
EPS Q/Q Growth |
|
-172.90% |
481.42% |
-13.69% |
-18.01% |
40.66% |
-44.52% |
32.77% |
-4.11% |
-23.10% |
-5.15% |
93.21% |
Operating Cash Flow Q/Q Growth |
|
-956.96% |
389.82% |
-165.04% |
84.50% |
-309.84% |
786.20% |
-183.59% |
83.14% |
-10.34% |
1,706.37% |
-108.34% |
Free Cash Flow Firm Q/Q Growth |
|
16.62% |
-29.37% |
-80.60% |
-337.95% |
-59.23% |
48.63% |
28.72% |
-24.10% |
-69.62% |
34.16% |
-33.42% |
Invested Capital Q/Q Growth |
|
-18.44% |
40.03% |
9.33% |
4.72% |
-1.11% |
7.89% |
2.85% |
6.49% |
9.35% |
-2.06% |
8.01% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
3.72% |
9.95% |
7.74% |
6.79% |
5.87% |
3.99% |
3.96% |
3.72% |
6.55% |
3.03% |
6.04% |
EBIT Margin |
|
3.72% |
9.95% |
7.74% |
6.79% |
5.87% |
3.99% |
3.96% |
3.72% |
6.55% |
3.03% |
6.04% |
Profit (Net Income) Margin |
|
-1.87% |
6.81% |
6.03% |
5.06% |
5.69% |
3.24% |
3.38% |
4.24% |
2.84% |
2.91% |
5.56% |
Tax Burden Percent |
|
97.40% |
76.90% |
72.08% |
78.11% |
76.05% |
97.56% |
77.94% |
75.84% |
73.83% |
66.67% |
78.05% |
Interest Burden Percent |
|
-51.68% |
89.02% |
108.00% |
95.32% |
127.52% |
83.25% |
109.68% |
150.28% |
58.63% |
144.23% |
117.89% |
Effective Tax Rate |
|
0.00% |
23.10% |
27.92% |
21.89% |
23.95% |
2.44% |
22.06% |
24.16% |
26.17% |
33.33% |
21.95% |
Return on Invested Capital (ROIC) |
|
3.45% |
7.81% |
7.22% |
7.83% |
7.67% |
5.76% |
4.81% |
4.31% |
7.23% |
2.98% |
6.26% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.21% |
7.81% |
7.68% |
7.59% |
9.11% |
5.00% |
5.23% |
5.69% |
4.88% |
3.95% |
7.12% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.56% |
3.02% |
3.74% |
4.76% |
6.63% |
2.56% |
2.69% |
3.18% |
2.40% |
1.86% |
3.44% |
Return on Equity (ROE) |
|
2.89% |
10.82% |
10.97% |
12.59% |
14.30% |
8.33% |
7.49% |
7.50% |
9.63% |
4.84% |
9.70% |
Cash Return on Invested Capital (CROIC) |
|
76.96% |
46.16% |
11.96% |
-20.62% |
-35.14% |
-12.98% |
-7.60% |
-10.22% |
-20.02% |
-11.17% |
-15.95% |
Operating Return on Assets (OROA) |
|
0.69% |
1.80% |
1.42% |
1.30% |
1.22% |
0.80% |
0.83% |
0.79% |
1.36% |
0.61% |
1.07% |
Return on Assets (ROA) |
|
-0.35% |
1.23% |
1.10% |
0.97% |
1.18% |
0.65% |
0.71% |
0.90% |
0.59% |
0.59% |
0.98% |
Return on Common Equity (ROCE) |
|
2.87% |
10.78% |
10.85% |
12.43% |
14.09% |
8.24% |
7.41% |
7.42% |
9.54% |
4.80% |
9.61% |
Return on Equity Simple (ROE_SIMPLE) |
|
25.65% |
0.00% |
7.57% |
8.69% |
12.92% |
0.00% |
9.17% |
8.89% |
6.60% |
0.00% |
7.02% |
Net Operating Profit after Tax (NOPAT) |
|
104 |
293 |
234 |
217 |
227 |
192 |
193 |
136 |
269 |
104 |
244 |
NOPAT Margin |
|
2.61% |
6.81% |
5.58% |
5.31% |
4.46% |
3.89% |
3.08% |
2.82% |
4.84% |
2.02% |
4.72% |
Net Nonoperating Expense Percent (NNEP) |
|
4.66% |
0.00% |
-0.45% |
0.23% |
-1.44% |
0.77% |
-0.42% |
-1.38% |
2.34% |
-0.97% |
-0.86% |
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 |
|
96.28% |
90.05% |
92.26% |
93.21% |
94.14% |
96.01% |
96.04% |
96.28% |
93.45% |
96.97% |
93.96% |
Earnings before Interest and Taxes (EBIT) |
|
149 |
428 |
325 |
278 |
298 |
197 |
248 |
179 |
365 |
156 |
313 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
149 |
428 |
325 |
278 |
298 |
197 |
248 |
179 |
365 |
156 |
313 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.21 |
1.28 |
1.13 |
1.15 |
1.17 |
1.15 |
1.33 |
1.38 |
1.29 |
1.30 |
1.14 |
Price to Tangible Book Value (P/TBV) |
|
2.21 |
1.28 |
1.13 |
1.15 |
1.17 |
1.15 |
1.33 |
1.38 |
1.29 |
1.30 |
1.14 |
Price to Revenue (P/Rev) |
|
0.50 |
0.57 |
0.53 |
0.54 |
0.53 |
0.57 |
0.62 |
0.64 |
0.66 |
0.64 |
0.63 |
Price to Earnings (P/E) |
|
8.65 |
17.58 |
15.06 |
13.40 |
9.12 |
11.56 |
14.66 |
15.67 |
19.74 |
19.54 |
16.39 |
Dividend Yield |
|
2.48% |
2.25% |
2.43% |
2.37% |
2.28% |
2.09% |
1.75% |
1.66% |
1.58% |
1.64% |
1.79% |
Earnings Yield |
|
11.56% |
5.69% |
6.64% |
7.46% |
10.97% |
8.65% |
6.82% |
6.38% |
5.07% |
5.12% |
6.10% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.12 |
0.92 |
0.81 |
0.89 |
0.89 |
0.88 |
0.80 |
0.94 |
0.88 |
0.99 |
0.79 |
Enterprise Value to Revenue (EV/Rev) |
|
0.55 |
0.64 |
0.60 |
0.68 |
0.63 |
0.65 |
0.55 |
0.66 |
0.66 |
0.73 |
0.66 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.67 |
10.46 |
9.24 |
9.61 |
8.39 |
11.84 |
10.96 |
15.19 |
14.47 |
20.27 |
13.50 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.67 |
10.12 |
9.24 |
9.61 |
8.39 |
10.91 |
10.96 |
15.19 |
14.47 |
16.68 |
13.50 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.47 |
13.95 |
17.09 |
16.73 |
10.70 |
13.92 |
13.65 |
19.06 |
18.12 |
22.58 |
18.17 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
7.60 |
0.00 |
0.00 |
0.00 |
2.96 |
0.00 |
0.00 |
0.00 |
1.69 |
1.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.95 |
1.58 |
6.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.12 |
0.55 |
0.58 |
0.61 |
0.55 |
0.48 |
0.46 |
0.52 |
0.45 |
0.46 |
0.50 |
Long-Term Debt to Equity |
|
1.12 |
0.55 |
0.58 |
0.61 |
0.55 |
0.48 |
0.46 |
0.52 |
0.45 |
0.46 |
0.50 |
Financial Leverage |
|
0.46 |
0.39 |
0.49 |
0.63 |
0.73 |
0.51 |
0.51 |
0.56 |
0.49 |
0.47 |
0.48 |
Leverage Ratio |
|
10.47 |
8.77 |
10.53 |
12.56 |
14.30 |
11.17 |
11.30 |
11.23 |
10.72 |
10.77 |
11.13 |
Compound Leverage Factor |
|
-5.41 |
7.81 |
11.37 |
11.97 |
18.24 |
9.30 |
12.39 |
16.87 |
6.29 |
15.54 |
13.12 |
Debt to Total Capital |
|
52.92% |
35.58% |
36.60% |
38.05% |
35.31% |
32.56% |
31.66% |
34.03% |
31.12% |
31.62% |
33.29% |
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 |
|
52.92% |
35.58% |
36.60% |
38.05% |
35.31% |
32.56% |
31.66% |
34.03% |
31.12% |
31.62% |
33.29% |
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 |
|
1.13% |
0.81% |
0.74% |
0.71% |
0.71% |
0.66% |
0.64% |
0.60% |
0.55% |
0.56% |
0.52% |
Common Equity to Total Capital |
|
45.95% |
63.61% |
62.66% |
61.24% |
63.98% |
66.78% |
67.70% |
65.37% |
68.33% |
67.82% |
66.19% |
Debt to EBITDA |
|
2.22 |
4.06 |
4.18 |
4.11 |
3.35 |
4.37 |
4.34 |
5.50 |
5.12 |
6.46 |
5.66 |
Net Debt to EBITDA |
|
0.37 |
1.06 |
1.09 |
1.91 |
1.23 |
1.44 |
-1.48 |
0.51 |
-0.13 |
2.20 |
0.58 |
Long-Term Debt to EBITDA |
|
2.22 |
4.06 |
4.18 |
4.11 |
3.35 |
4.37 |
4.34 |
5.50 |
5.12 |
6.46 |
5.66 |
Debt to NOPAT |
|
4.49 |
5.41 |
7.72 |
7.15 |
4.27 |
5.15 |
5.40 |
6.89 |
6.41 |
7.20 |
7.62 |
Net Debt to NOPAT |
|
0.74 |
1.41 |
2.01 |
3.32 |
1.56 |
1.69 |
-1.84 |
0.64 |
-0.16 |
2.45 |
0.77 |
Long-Term Debt to NOPAT |
|
4.49 |
5.41 |
7.72 |
7.15 |
4.27 |
5.15 |
5.40 |
6.89 |
6.41 |
7.20 |
7.62 |
Noncontrolling Interest Sharing Ratio |
|
0.54% |
0.45% |
1.06% |
1.30% |
1.51% |
1.10% |
1.04% |
1.02% |
0.93% |
0.90% |
0.86% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
8,526 |
6,022 |
1,168 |
-2,780 |
-4,426 |
-2,274 |
-1,621 |
-2,011 |
-3,412 |
-2,246 |
-2,997 |
Operating Cash Flow to CapEx |
|
-11,928.57% |
2,000.00% |
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 |
|
174.01 |
107.54 |
22.04 |
-44.12 |
-61.48 |
-32.95 |
-23.83 |
-27.93 |
-43.74 |
-26.12 |
-37.46 |
Operating Cash Flow to Interest Expense |
|
-17.04 |
43.21 |
-29.70 |
-3.87 |
-13.89 |
99.45 |
-84.35 |
-13.43 |
-13.68 |
199.30 |
-17.86 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-17.18 |
41.05 |
-29.70 |
-3.87 |
-13.89 |
99.45 |
-84.35 |
-13.43 |
-13.68 |
199.30 |
-17.86 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.18 |
0.18 |
0.18 |
0.19 |
0.21 |
0.20 |
0.21 |
0.21 |
0.21 |
0.20 |
0.18 |
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 |
|
7,950 |
11,132 |
12,171 |
12,745 |
12,603 |
13,598 |
13,985 |
14,892 |
16,284 |
15,948 |
17,226 |
Invested Capital Turnover |
|
1.32 |
1.15 |
1.29 |
1.48 |
1.72 |
1.48 |
1.56 |
1.53 |
1.49 |
1.48 |
1.33 |
Increase / (Decrease) in Invested Capital |
|
-8,422 |
-5,729 |
-934 |
2,997 |
4,653 |
2,466 |
1,814 |
2,147 |
3,681 |
2,350 |
3,241 |
Enterprise Value (EV) |
|
8,872 |
10,213 |
9,863 |
11,344 |
11,154 |
11,978 |
11,187 |
14,007 |
14,310 |
15,814 |
13,673 |
Market Capitalization |
|
8,087 |
9,089 |
8,612 |
9,002 |
9,434 |
10,431 |
12,605 |
13,446 |
14,348 |
14,008 |
13,000 |
Book Value per Share |
|
$54.52 |
$105.95 |
$114.06 |
$117.29 |
$121.78 |
$137.79 |
$143.91 |
$147.97 |
$168.96 |
$164.22 |
$172.69 |
Tangible Book Value per Share |
|
$54.52 |
$105.95 |
$114.06 |
$117.29 |
$121.78 |
$137.79 |
$143.91 |
$147.97 |
$168.96 |
$164.22 |
$172.69 |
Total Capital |
|
7,950 |
11,132 |
12,171 |
12,745 |
12,603 |
13,598 |
13,985 |
14,892 |
16,284 |
15,948 |
17,226 |
Total Debt |
|
4,207 |
3,961 |
4,455 |
4,850 |
4,450 |
4,427 |
4,427 |
5,067 |
5,067 |
5,042 |
5,734 |
Total Long-Term Debt |
|
4,207 |
3,961 |
4,455 |
4,850 |
4,450 |
4,427 |
4,427 |
5,067 |
5,067 |
5,042 |
5,734 |
Net Debt |
|
695 |
1,034 |
1,161 |
2,252 |
1,630 |
1,457 |
-1,508 |
471 |
-128 |
1,716 |
583 |
Capital Expenditures (CapEx) |
|
7.00 |
121 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
179 |
0.00 |
-19 |
10 |
-62 |
32 |
-19 |
-68 |
111 |
-46 |
-44 |
Net Nonoperating Obligations (NNO) |
|
4,207 |
3,961 |
4,455 |
4,850 |
4,450 |
4,427 |
4,427 |
5,067 |
5,067 |
5,042 |
5,734 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$4.24 |
$4.36 |
$3.77 |
$3.09 |
$4.34 |
$2.40 |
$3.20 |
$3.07 |
$2.37 |
$2.26 |
$4.33 |
Adjusted Weighted Average Basic Shares Outstanding |
|
66.84M |
66.86M |
66.54M |
66.21M |
65.91M |
65.76M |
65.79M |
65.86M |
65.86M |
66.02M |
66.09M |
Adjusted Diluted Earnings per Share |
|
$4.19 |
$4.31 |
$3.72 |
$3.05 |
$4.29 |
$2.38 |
$3.16 |
$3.03 |
$2.33 |
$2.21 |
$4.27 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
66.84M |
66.86M |
66.54M |
66.21M |
65.91M |
65.76M |
65.79M |
65.86M |
65.86M |
66.02M |
66.09M |
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 |
|
66.84M |
66.86M |
66.54M |
66.21M |
65.91M |
65.76M |
65.79M |
65.86M |
65.86M |
66.02M |
66.09M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
120 |
278 |
244 |
193 |
211 |
220 |
166 |
130 |
292 |
83 |
267 |
Normalized NOPAT Margin |
|
3.01% |
6.45% |
5.82% |
4.71% |
4.15% |
4.45% |
2.65% |
2.70% |
5.25% |
1.60% |
5.15% |
Pre Tax Income Margin |
|
-1.92% |
8.86% |
8.36% |
6.47% |
7.48% |
3.32% |
4.34% |
5.60% |
3.84% |
4.36% |
7.12% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.04 |
7.64 |
6.13 |
4.41 |
4.14 |
2.86 |
3.65 |
2.49 |
4.68 |
1.81 |
3.91 |
NOPAT to Interest Expense |
|
2.13 |
5.23 |
4.42 |
3.45 |
3.15 |
2.79 |
2.84 |
1.89 |
3.45 |
1.21 |
3.05 |
EBIT Less CapEx to Interest Expense |
|
2.90 |
5.48 |
6.13 |
4.41 |
4.14 |
2.86 |
3.65 |
2.49 |
4.68 |
1.81 |
3.91 |
NOPAT Less CapEx to Interest Expense |
|
1.99 |
3.07 |
4.42 |
3.45 |
3.15 |
2.79 |
2.84 |
1.89 |
3.45 |
1.21 |
3.05 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
21.45% |
39.35% |
36.22% |
31.56% |
20.73% |
24.09% |
25.58% |
25.90% |
30.93% |
31.63% |
29.00% |
Augmented Payout Ratio |
|
32.66% |
54.89% |
57.19% |
57.08% |
39.54% |
49.06% |
45.85% |
40.58% |
42.37% |
35.36% |
35.13% |
Key Financial Trends
Reinsurance Group of America (RGA) has shown overall solid financial performance over the last four years through the first quarter of 2025, with some fluctuations in key metrics. Here are the important highlights and trends based on the analysis of recent quarterly income statements, cash flow statements, and balance sheets:
- Net Income Growth: RGA’s quarterly net income attributable to common shareholders has generally increased over the past year. For example, net income in Q1 2025 was $286 million, up significantly from $212 million in Q1 2024 and $253 million in Q1 2023. This indicates improving profitability.
- Premiums Earned Increasing: Premiums earned have generally grown from about $3.39 billion in Q1 2023 to $4.02 billion in Q1 2025, reflecting underlying business growth in their reinsurance operations.
- Strong Capital Gains: Net realized and unrealized capital gains on investments surged to $1.15 billion in Q1 2025, up from $812 million in Q1 2024 and prior quarters, contributing significantly to overall revenue and earnings.
- Increasing Total Assets: Total assets increased steadily to $128.2 billion by Q1 2025 from around $89 billion in early 2023, showing balance sheet strength and growth in investment assets and mortgage servicing rights.
- Consistent Dividends: RGA sustained quarterly cash dividends per common share, increasing slightly to $0.89 in Q1 2025 from $0.85-$0.80 in prior quarters, signaling a stable shareholder return policy.
- Interest Expense Steady: Total interest expense related to long-term debt has risen moderately from $53 million in Q1 2023 to $80 million in Q1 2025, reflecting possible increased borrowings but manageable given earnings growth.
- Operating Cash Flows Volatile: Net cash from operating activities showed significant variation, with a large negative in Q1 2025 (-$1.43 billion) contrasting with strong positive cash flow of $8.82 billion in Q4 2024. This volatility may reflect timing of premiums, claims, and investment cycles typical for reinsurance.
- Debt Levels Increased: Long-term debt rose to $5.73 billion in Q1 2025 from about $4.46 billion in Q1 2023, indicating financing activity but still moderate relative to total assets and equity.
- Non-Interest Expenses Fluctuated: Total non-interest expenses remained high but somewhat variable, with $4.87 billion in Q1 2025 compared to $6.02 billion in Q1 2024 and $3.87 billion in Q1 2023, influenced by claims, amortization, and other operating costs.
- Negative Net Interest Income: RGA continued to report a negative net interest income/expense due to interest costs on debt outweighing any interest income, such as -$80 million in Q1 2025 compared to -$68 million in Q1 2024, adding pressure to earnings.
- Claims and Claim Expenses High: Property & liability insurance claims remain a large expense line, around $4.12 billion in Q1 2025, which weighs heavily on profitability and could indicate challenging underwriting environments.
Summary: Overall, RGA is experiencing solid revenue and net income growth, driven by increasing premiums earned and substantial investment gains. The balance sheet reflects growing assets and manageable debt levels. However, cash flow volatility and sustained high claim expenses underline the risks involved in the reinsurance business. The company maintains consistent dividends, which is favorable for income-focused investors. The negative net interest income suggests room to improve financing costs or asset yield strategies.
Retail investors should view RGA as a financially strong reinsurance firm with growth potential but keep an eye on underwriting risk, claims experience, and operating cash flow fluctuations as they consider investment timing and overall portfolio fit.
08/05/25 06:31 AMAI Generated. May Contain Errors.