Bank 10Y Historicals for Reinsurance Group of America, Incorporated (RGPB)

10Y Bank Historical Financials

Stock Price

185.00 EUR

Model Summary
-	-
Key Metrics	Latest
Total Revenue	22.107 B
Net Profit Margin	3.3%
Total Assets	118.7 B
Total Equity	10.906 B

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months

Net Revenue	10,418	11,522	12,516	12,876	14,300	14,596	16,667	16,227	18,567	22,107	22,107
% Growth		10.6%	8.6%	2.9%	11.1%	2.1%	14.2%	-2.6%	14.4%	19.1%

Adjusted Net Income	502	701	1,822	716	870	415	1,170	521	909	724	724
% Margin	4.8%	6.1%	14.6%	5.6%	6.1%	2.8%	7.0%	3.2%	4.9%	3.3%	3.3%

Adjusted Basic EPS	7.55	10.91	28.28	11.24	13.88	6.35	17.26	7.79	13.71	11.00	11.00

Supporting Calculations

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
USD	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Net Revenue	10,418	11,522	12,516	12,876	14,300	14,596	16,667	16,227	18,567	22,107	22,107
% Growth	NA	10.6%	8.6%	2.9%	11.1%	2.1%	14.2%	-2.6%	14.4%	19.1%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0	0	0	0
General and Admin	(16)	(33)	(22)	(30)	(39)	12	(55)	(45)	(46)	(60)	(60)
Other Exp / (Inc)	(9,515)	(10,307)	(11,205)	(11,853)	(12,956)	(13,885)	(15,088)	(15,273)	(17,104)	(20,763)	(20,763)
Total Operating Exp	(9,531)	(10,340)	(11,227)	(11,883)	(12,995)	(13,873)	(15,143)	(15,318)	(17,150)	(20,823)	(20,823)

Operating Income	888	1,182	1,289	993	1,305	723	1,524	909	1,417	1,284	1,284
% Revenue	8.5%	10.3%	10.3%	7.7%	9.1%	5.0%	9.1%	5.6%	7.6%	5.8%	5.8%

Interest Expense	(143)	(138)	(146)	(147)	(173)	(170)	(139)	(191)	(257)	(304)	(304)
Pre-tax Income	745	1,044	1,143	846	1,132	553	1,385	718	1,160	980	980
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	(243)	(343)	679	(130)	(262)	(138)	(215)	(197)	(251)	(256)	(256)
Net Income to Company	502	701	1,822	716	870	415	1,170	521	909	724	724
% Margin	4.8%	6.1%	14.6%	5.6%	6.1%	2.8%	7.0%	3.2%	4.9%	3.3%	3.3%

Minority Interest in Earnings								(4)	(7)	(7)	(7)
Net Income to Stockholders	502	701	1,822	716	870	415	1,170	517	902	717	717

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	502	701	1,822	716	870	415	1,170	517	902	717	717
% Margin	4.8%	6.1%	14.6%	5.6%	6.1%	2.8%	7.0%	3.2%	4.9%	3.2%	3.2%

As Reported
Basic EPS (Continuing Ops)	7.55	10.91	28.28	11.24	13.88	6.35	17.26	7.73	13.60	10.90	10.90
Diluted EPS (Continuing Ops)	7.46	10.79	27.71	11.00	13.62	6.31	17.13	7.64	13.44	10.73	10.73

WA Basic Shares Out.	67	64	64	64	63	65	68	67	66	66	66
WA Diluted Shares Out.	67	65	66	65	64	66	68	68	67	67	67

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	23	26	29	30	29	17	0	0	0	0	0
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Total Unusual Items	23	26	29	30	29	17	0	0	0	0	0
% Margin	0.2%	0.2%	0.2%	0.2%	0.2%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%

Adjusted Net Income Reconciliation
Net Income to Company	502	701	1,822	716	870	415	1,170	521	909	724	724
Addback: Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	0	0	0	0	0
Adjusted Net Income	502	701	1,822	716	870	415	1,170	521	909	724	724
% Margin	4.8%	6.1%	14.6%	5.6%	6.1%	2.8%	7.0%	3.2%	4.9%	3.3%	3.3%

Loading Error

10Y Bank Historical Financials