10-K.Info (Beta Test) Courtesy of Short Sands, LLC | ||||||||||||||
| ||||||||||||||
|
10-K.Info (Beta Test) Courtesy of Short Sands, LLC | |||
PROGRESSIVE CORP/OH/ | |||
Ticker: PGR Fiscal Year: 2014 | |||
Consolidated Statements of Comprehensive Income | |||
Period Ending Dec 31, 2014 10-K (Filed: Mar 2, 2015) | |||
| (In Thousands) | |||
| 12 Months Ended | 12 Months Ended | 12 Months Ended | |
| Dec 31, 2014 | Dec 31, 2013 | Dec 31, 2012 | |
| Revenues | |||
| Net premiums earned | $ 18,398,500 | 17,103,400 | 16,018,000 |
| Investment income | 408,400 | 422,000 | 443,000 |
| Net realized gains (losses) on securities: | |||
| Other-than-temporary impairment (OTTI) losses: | |||
| Total OTTI losses | (7,900) | (6,000) | (7,300) |
| Non-credit losses, net of credit losses recognized on previously recorded non-credit OTTI losses | 0 | (100) | (700) |
| Net impairment losses recognized in earnings | (7,900) | (6,100) | (8,000) |
| Net realized gains (losses) on securities | 232,100 | 324,500 | 314,800 |
| Total net realized gains (losses) on securities | 224,200 | 318,400 | 306,800 |
| Fees and other revenues | 309,100 | 291,800 | 281,800 |
| Service revenues | 56,000 | 39,600 | 36,100 |
| Gains (losses) on extinguishment of debt | (4,800) | (4,300) | (1,800) |
| Total revenues | 19,391,400 | 18,170,900 | 17,083,900 |
| Expenses | |||
| Losses and loss adjustment expenses | 13,306,200 | 12,472,400 | 11,948,000 |
| Policy acquisition costs | 1,524,000 | 1,451,800 | 1,436,600 |
| Other underwriting expenses | 2,467,100 | 2,350,900 | 2,206,300 |
| Investment expenses | 18,900 | 18,800 | 15,400 |
| Service expenses | 50,900 | 38,800 | 36,100 |
| Interest expense | 116,900 | 118,200 | 123,800 |
| Total expenses | 17,484,000 | 16,450,900 | 15,766,200 |
| Net Income | |||
| Income before income taxes | 1,907,400 | 1,720,000 | 1,317,700 |
| Provision for income taxes | 626,400 | 554,600 | 415,400 |
| Net income | 1,281,000 | 1,165,400 | 902,300 |
| Other Comprehensive Income (Loss), Net of Tax: | |||
| Net unrealized gains (losses) on securities: | |||
| Net non-credit related OTTI losses, adjusted for valuation changes | 0 | 300 | 5,100 |
| Other net unrealized gains (losses) on securities | 74,900 | 84,000 | 174,800 |
| Total net unrealized gains (losses) on securities | 74,900 | 84,300 | 179,900 |
| Net unrealized gains on forecasted transactions | (2,600) | (2,000) | (1,800) |
| Foreign currency translation adjustment | (900) | (1,600) | 400 |
| Other comprehensive income (loss) | 71,400 | 80,700 | 178,500 |
| Comprehensive income | 1,352,400 | 1,246,100 | 1,080,800 |
| Computation of Net Income Per Share | |||
| Average shares outstanding - Basic (shares) | 590,600 | 599,100 | 603,300 |
| Net effect of dilutive stock-based compensation (shares) | 4,200 | 4,500 | 4,500 |
| Total equivalent shares - Diluted (shares) | 594,800 | 603,600 | 607,800 |
| Basic: Net income per share (USD per share) | 2.17 | 1.95 | 1.50 |
| Diluted: Net income per share (USD per share) | 2.15 | 1.93 | 1.48 |
10-K.Info (Beta Test) Courtesy of Short Sands, LLC | |||
PROGRESSIVE CORP/OH/ | |||
Ticker: PGR Fiscal Year: 2014 | |||
Consolidated Statements of Cash Flows | |||
Period Ending Dec 31, 2014 10-K (Filed: Mar 2, 2015) | |||
| (In Thousands, except shares in actual) | |||
| 12 Months Ended | 12 Months Ended | 12 Months Ended | |
| Dec 31, 2014 | Dec 31, 2013 | Dec 31, 2012 | |
| Cash Flows From Operating Activities | |||
| Net income | $ 1,281,000 | 1,165,400 | 902,300 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Depreciation | 97,100 | 101,300 | 94,400 |
| Amortization of fixed-income securities | 78,200 | 134,000 | 186,700 |
| Amortization of equity-based compensation | 51,400 | 64,900 | 63,400 |
| Net realized (gains) losses on securities | (224,200) | (318,400) | (306,800) |
| Net (gains) losses on disposition of property and equipment | 5,400 | 5,600 | 7,100 |
| (Gains) losses on extinguishment of debt | 4,800 | 4,300 | 1,800 |
| Changes in: | |||
| Premiums receivable | (227,100) | (127,400) | (253,800) |
| Reinsurance recoverables | (141,700) | (189,200) | (83,000) |
| Prepaid reinsurance premiums | (10,400) | (8,600) | 3,500 |
| Deferred acquisition costs | (9,600) | (13,100) | (900) |
| Income taxes | 97,500 | 57,800 | 19,800 |
| Unearned premiums | 266,400 | 244,800 | 351,100 |
| Loss and loss adjustment expense reserves | 378,000 | 641,600 | 592,600 |
| Accounts payable, accrued expenses, and other liabilities | 92,000 | 165,000 | 123,600 |
| Other, net | (13,200) | (28,100) | (10,400) |
| Net cash provided by operating activities | 1,725,600 | 1,899,900 | 1,691,400 |
| Cash Flows From Investing Activities | |||
| Purchases: | |||
| Fixed maturities | (7,967,500) | (7,100,600) | (5,199,200) |
| Equity securities | (369,700) | (322,200) | (463,100) |
| Sales: | |||
| Fixed maturities | 5,637,500 | 3,083,900 | 3,705,600 |
| Equity securities | 560,100 | 369,200 | 793,000 |
| Maturities, paydowns, calls, and other: | |||
| Fixed maturities | 2,296,600 | 1,859,600 | 1,488,900 |
| Equity securities | 14,300 | 21,500 | 16,000 |
| Net sales (purchases) of short-term investments | (876,000) | 716,600 | (438,200) |
| Net unsettled security transactions | (30,000) | 152,200 | (44,000) |
| Purchases of property and equipment | (108,100) | (140,400) | (127,700) |
| Sales of property and equipment | 5,900 | 3,700 | 3,800 |
| Net cash provided by (used in) investing activities | (836,900) | (1,356,500) | (264,900) |
| Cash Flows From Financing Activities | |||
| Proceeds from exercise of stock options | 0 | 0 | 500 |
| Tax benefit from exercise/vesting of equity-based compensation | 12,800 | 10,300 | 5,800 |
| Net proceeds from debt issuance | 344,700 | 0 | 0 |
| Payment of debt | 0 | (150,000) | (350,000) |
| Reacquisition of debt | (48,900) | (58,100) | (32,500) |
| Dividends paid to shareholders | (892,600) | (175,600) | (853,700) |
| Acquisition of treasury shares | (271,400) | (273,400) | (174,200) |
| Net cash used in financing activities | (855,400) | (646,800) | (1,404,100) |
| Effect of exchange rate changes on cash | 0 | (600) | 1,000 |
| Increase (decrease) in cash | 33,300 | (104,000) | 23,400 |
| Cash, Beginning of year | 75,100 | 179,100 | |
| Cash, End of year | 108,400 | 75,100 | 179,100 |
10-K.Info (Beta Test) Courtesy of Short Sands, LLC | ||
PROGRESSIVE CORP/OH/ | ||
Ticker: PGR Fiscal Year: 2014 | ||
Consolidated Balance Sheets | ||
Period Ending Dec 31, 2014 10-K (Filed: Mar 2, 2015) | ||
| (In Thousands, except shares in actual) | ||
| As of | As of | |
| Dec 31, 2014 | Dec 31, 2013 | |
| Assets | ||
| Investments - Available-for-sale, at fair value: | ||
| Fixed maturities (amortized cost: $13,374.2 and $13,415.3) | $ 13,549,200 | 13,540,400 |
| Equity securities: | ||
| Nonredeemable preferred stocks (cost: $590.4 and $445.7) | 827,500 | 711,200 |
| Common equities (cost: $1,289.2 and $1,451.1) | 2,492,300 | 2,530,500 |
| Short-term investments (amortized cost: $2,149.0 and $1,272.6) | 2,149,000 | 1,272,600 |
| Total investments at fair value | 19,018,000 | 18,054,700 |
| Cash | 108,400 | 75,100 |
| Accrued investment income | 87,300 | 89,800 |
| Premiums receivable, net of allowance for doubtful accounts of $152.2 and $142.4 | 3,537,500 | 3,310,700 |
| Reinsurance recoverables, including $46.0 and $44.3 on paid losses and loss adjustment expenses | 1,231,900 | 1,090,200 |
| Prepaid reinsurance premiums | 85,300 | 74,900 |
| Deferred acquisition costs | 457,200 | 447,600 |
| Property and equipment, net of accumulated depreciation of $731.0 and $680.4 | 960,600 | 960,900 |
| Other assets | 301,400 | 304,300 |
| Total assets | 25,787,600 | 24,408,200 |
| Liabilities and Shareholders' Equity | ||
| Unearned premiums | 5,440,100 | 5,174,500 |
| Loss and loss adjustment expense reserves | 8,857,400 | 8,479,700 |
| Net deferred income taxes | 98,900 | 28,400 |
| Dividends payable | 404,100 | 890,200 |
| Accounts payable, accrued expenses, and other liabilities | 1,893,800 [1] | 1,785,000 |
| Debt | 2,164,700 | 1,860,900 [2] |
| Total liabilities | 18,859,000 | 18,218,700 |
| Common shares, $1.00 par value (authorized 900.0; issued 797.6, including treasury shares of 209.8 and 201.8) | 587,800 | 595,800 |
| Paid-in capital | 1,184,300 | 1,142,000 |
| Retained earnings | 4,133,400 | 3,500,000 |
| Accumulated other comprehensive income, net of tax: | ||
| Net non-credit related OTTI losses, adjusted for valuation changes | 0 | 0 |
| Other net unrealized gains (losses) on securities | 1,021,900 | 947,000 |
| Total net unrealized gains (losses) on securities | 1,021,900 | 947,000 |
| Net unrealized gains on forecasted transactions | 1,500 | 4,100 |
| Foreign currency translation adjustment | (300) | 600 |
| Total accumulated other comprehensive income | 1,023,100 | 951,700 |
| Total shareholders' equity | 6,928,600 | 6,189,500 |
| Total liabilities and shareholders' equity | 25,787,600 | 24,408,200 |
| [1] See Note 12 Litigation and Note 13 Commitments and Contingencies for further discussion. | ||
| [2] Consists of long-term debt. See Note 4 Debt for further discussion. | ||
| External Links | |
| PROGRESSIVE CORP/OH/ (PGR) Fiscal Year 2014 | |
| Statements of 10-K in Excel | https://www.sec.gov/.../Financial.xlxs |
| Complete 10-K in HTML | https://www.sec.gov/.../10-K.html |
| Complete 10-K in XBRL | https://www.sec.gov/.../10-K-xbrl.zip |