Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  0.50  76.70 
EBITDA Growth (%) 0.00  22.60  534.30 
EBIT Growth (%) 0.00  27.00  1032.70 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 2.50  10.50  9.20 

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.
   Trendline:
Embed
Video Video Tutorial Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listBatch Download PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Revenue per Share ($)
4.64
3.95
4.33
-4.43
6.26
7.10
6.95
9.81
5.00
8.57
8.73
1.14
-0.91
2.46
3.64
3.54
EBITDA per Share ($)
3.37
3.36
2.74
-6.46
1.53
1.39
3.36
6.08
1.17
6.52
6.66
0.60
-0.99
1.85
3.03
2.77
EBIT per Share ($)
--
3.26
2.74
-6.81
1.27
0.91
2.83
5.55
0.69
6.09
6.23
0.49
-1.09
1.74
2.91
2.67
Earnings per Share (diluted) ($)
2.44
2.53
2.15
-4.46
0.77
0.66
2.56
4.16
0.57
4.30
4.42
0.38
-0.74
1.16
2.09
1.91
Free Cashflow per Share ($)
-0.60
2.38
3.52
5.67
4.83
2.16
0.68
3.64
-0.87
1.30
1.32
0.30
-0.07
0.72
0.13
0.54
Dividends Per Share
0.06
0.12
0.14
0.16
0.18
0.18
0.18
0.18
0.36
0.40
0.40
0.09
0.10
0.10
0.10
0.10
Book Value Per Share ($)
20.11
22.09
22.57
24.61
21.18
19.06
20.67
25.53
25.74
28.11
28.11
25.74
24.56
24.52
26.42
28.11
Month End Stock Price ($)
19.67
25.39
26.60
26.54
11.40
21.76
17.70
13.14
14.23
23.59
23.89
14.23
20.61
22.06
18.75
23.59
RatiosAnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Return on Equity %
11.97
11.34
9.68
-18.20
3.58
2.45
12.74
16.62
2.20
15.80
27.28
5.92
-12.20
19.52
31.76
27.28
Return on Assets %
6.76
6.99
5.44
-8.06
1.51
0.51
2.36
4.37
0.64
4.96
8.56
1.72
-3.32
5.28
9.40
8.56
Return on Capital - Joel Greenblatt %
Debt to Equity
0.13
0.12
0.12
0.21
0.18
0.30
0.28
0.22
0.17
0.16
0.16
0.17
0.18
0.18
0.17
0.16
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
--
82.55
63.26
153.52
20.31
12.75
40.67
56.57
13.84
71.02
75.35
42.60
120.45
70.75
80.00
75.35
Net Margin %
52.54
63.98
49.60
100.55
12.45
9.37
36.86
42.50
11.53
50.25
53.78
33.18
81.82
47.10
57.31
53.78
   
Total Equity to Total Asset
0.57
0.62
0.56
0.44
0.42
0.21
0.19
0.26
0.29
0.31
0.31
0.29
0.27
0.27
0.30
0.31
LT Debt to Total Asset
0.07
0.07
0.07
0.09
0.08
0.06
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
   
Asset Turnover
0.13
0.11
0.11
-0.08
0.12
0.06
0.06
0.10
0.06
0.10
0.04
0.01
-0.01
0.03
0.04
0.04
Dividend Payout Ratio
0.03
0.05
0.07
--
0.23
0.27
0.07
0.04
0.63
0.09
0.05
0.24
--
0.09
0.05
0.05
   
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Total Premiums Earned
188
199
207
159
261
930
1,187
920
853
752
752
218
248
163
159
182
Net Investment Income
95
97
111
128
163
259
361
396
100
856
643
116
-508
164
502
485
Fees and Other Income
65
-1
4
-589
129
-272
-235
503
1
--
213
-111
84
138
9
-18
Revenue
348
295
322
-302
553
917
1,313
1,819
954
1,608
1,608
223
-176
465
670
649
   
Selling, General, &Admin. Expense
--
--
--
6
--
--
--
--
--
--
--
--
--
--
--
--
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Policyholder Benefits/Claims
64
139
7
6
266
394
412
462
504
154
250
58
48
62
55
85
Policy Acquisition Expense
51
45
45
--
--
174
260
229
14
12
12
--
3
1
4
4
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
253
250
204
-439
136
180
634
1,128
224
1,224
1,224
116
-191
350
557
508
Depreciation, Depletion and Amortization
9
7
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Income
--
243
204
-463
112
117
534
1,029
132
1,142
1,142
95
-212
329
536
489
   
Other Income (Minority Interest)
--
--
--
--
--
1
--
--
--
--
--
--
--
--
--
--
Pre-Tax Income
233
230
190
-463
112
117
534
1,029
132
1,142
1,142
95
-212
329
536
489
Tax Provision
-51
-41
-30
160
-43
-32
-50
-256
-22
-334
-334
-21
68
-110
-152
-140
Net Income (Continuing Operations)
183
188
160
-303
69
85
484
773
110
808
808
74
-144
219
384
349
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
183
188
160
-303
69
86
484
773
110
808
808
74
-144
219
384
349
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
2.44
2.55
2.18
-4.46
0.78
0.68
2.63
4.21
0.58
4.32
4.45
0.38
-0.74
1.17
2.10
1.92
EPS (Diluted)
2.44
2.53
2.15
-4.46
0.77
0.66
2.56
4.16
0.57
4.30
4.42
0.38
-0.74
1.16
2.09
1.91
Shares Outstanding (Diluted)
74.9
74.5
74.3
68.0
88.4
129.1
188.9
185.5
190.7
187.6
183.1
194.9
193.9
188.8
183.9
183.1
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Dec12 Mar13 Jun13 Sep13 Dec13
   
Fixed Maturity Investment
--
2,134
2,331
2,587
3,154
9,140
9,415
10,142
10,056
9,711
9,711
10,056
9,985
9,564
9,873
9,711
Equity Investments
--
--
--
8
51
--
--
--
--
--
--
--
--
--
--
--
Short-term investments
--
116
134
553
477
1,668
1,032
734
817
904
904
817
729
943
761
904
Net Loan
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash and cash equivalents
--
6
5
8
12
44
107
215
138
184
184
138
125
143
106
184
Accounts Receivable
--
48
52
28
16
1,418
1,168
1,079
1,005
876
876
1,005
956
915
906
876
Deferred Policy Acquisition Costs
186
193
217
259
289
242
240
132
116
124
124
116
116
125
125
124
Property, Plant and Equipment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Intangible Assets
--
85
85
85
85
--
--
--
--
--
--
--
--
--
--
--
Total Assets
2,704
2,696
2,935
3,763
4,556
16,779
20,472
17,709
17,242
16,287
16,287
17,242
17,299
16,608
16,354
16,287
   
Unpaid Loss & Loss Reserve
236
128
121
126
197
300
563
679
601
592
592
601
532
564
601
592
Unearned Premiums
521
537
644
887
1,234
8,381
6,973
5,963
5,207
4,595
4,595
5,207
4,982
4,812
4,676
4,595
Future Policy Benefits
227
4
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Policyholder Funds
51
19
--
25
--
--
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Long-Term Debt
197
197
197
347
347
1,066
1,053
1,038
836
816
816
836
832
827
819
816
Total Liabilities
1,176
1,035
1,285
2,096
2,629
13,270
16,673
13,057
12,248
11,172
11,172
12,248
12,575
12,124
11,520
11,172
   
Common Stock
1
1
1
1
1
2
2
2
2
2
2
2
2
2
2
2
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
568
748
897
585
638
779
1,099
1,708
1,749
2,482
2,482
1,749
1,586
1,786
2,151
2,482
Accumulated other comprehensive income (loss)
79
46
42
57
3
142
111
368
515
160
160
515
447
209
206
160
Additional Paid-In Capital
894
882
711
1,024
1,284
2,585
2,585
2,570
2,724
2,466
2,466
2,724
2,685
2,483
2,471
2,466
Treasury Stock
-8
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
1,528
1,662
1,651
1,667
1,926
3,509
3,799
4,652
4,994
5,115
5,115
4,994
4,724
4,484
4,834
5,115
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
  Net Income
183
188
160
-303
69
85
484
773
110
808
808
110
--
--
--
808
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
183
188
160
-303
69
85
484
773
110
808
808
110
--
--
--
808
Depreciation, Depletion and Amortization
9
7
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Receivables
111
24
99
--
--
120
376
138
48
86
86
48
--
--
--
86
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
3
5
-9
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
--
-9
-17
-20
-22
176
-87
-182
129
30
30
129
--
--
--
30
Change In Working Capital
--
--
--
174
307
-184
-645
66
-678
-554
-554
-678
--
--
--
-554
Change In DeferredTax
34
-4
12
-172
43
-185
75
383
-35
177
177
-35
--
--
--
177
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-271
-14
90
687
8
563
215
-546
438
-187
-187
661
-14
136
24
-333
Cash Flow from Operations
-45
177
262
386
427
279
129
676
-165
244
244
58
-14
136
24
98
   
Purchase Of Property, Plant, Equipment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Sale Of Property, Plant, Equipment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
-40
--
--
--
--
-459
--
--
-91
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-813
-957
--
-1,476
-1,272
-2,288
-2,462
-2,308
-1,649
-1,886
-1,886
-327
-510
-477
-576
-323
Sale Of Investment
796
742
657
811
622
1,737
2,671
2,090
2,017
1,912
1,912
576
466
612
377
457
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
22
-155
-228
-664
-650
-1,397
653
561
943
681
681
141
237
235
98
111
   
Net Issuance of Stock
--
-19
-171
295
249
1,186
-10
-23
149
-264
-264
--
-39
-205
-15
-5
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
--
-0
--
-15
-21
-22
-209
-27
-27
-5
-6
-7
-9
-5
Cash Flow for Dividends
-5
-9
-10
-11
-16
-22
-33
-33
-69
-75
-75
-18
-19
-19
-19
-18
Other Financing
11
-4
146
-2
-4
-1
-653
-1,054
-727
-512
-512
-171
-169
-121
-119
-103
Cash Flow from Financing
6
-32
-35
281
229
1,149
-717
-1,132
-856
-878
-878
-194
-233
-352
-162
-131
   
Net Change in Cash
-15
-11
-1
3
4
32
64
107
-77
46
46
5
-13
18
-37
78
Free Cash Flow
-45
177
262
386
427
279
129
676
-165
244
244
58
-14
136
24
98
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Dec12 Mar13 Jun13 Sep13 Dec13
   
PE Ratio(ttm) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price to Tangible Book Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price-to-Free-Cash-Flow ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
PS Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-Revenue Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBITDA Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBIT Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Earnings Yield (Joel Greenblatt) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Forward Rate of Return Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shiller PE Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Dec12 Mar13 Jun13 Sep13 Dec13
   
Market Cap Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Enterprise Value Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Month End Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Cash (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Current Asset Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Projected FCF (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Median PS (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Peter Lynch Fair Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Graham Number (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Altman Z-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Piotroski F-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Highest Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Lowest Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

AGO Quarterly/Annuals Reports


cached

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK
Hide