Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -0.9  -3.9 
EBITDA Growth (%) 543.1 
Free Cash Flow Growth (%) -126.1 
Book Value Growth (%) 2.7  3.2  6.2 

*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:
Export: Download financial data to Excel Download financial data to CSV  Print This Table Print helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
Per Share DataAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
6.83
4.64
3.95
4.33
-4.40
6.22
7.20
7.42
9.81
5.10
6.08
-1.96
4.06
1.76
1.17
-0.91
EBITDA per Share
3.48
3.38
3.36
2.82
-6.42
1.26
1.03
3.36
5.58
0.69
3.28
-3.81
2.96
0.92
0.49
-1.09
Free Cashflow per Share
2.67
-0.60
2.36
3.52
5.67
4.80
2.16
0.55
3.64
-0.87
-1.29
0.41
0.46
-1.98
0.30
-0.07
Earnings per Share ($)
2.86
2.44
2.53
2.15
-4.46
0.77
0.75
2.90
4.18
0.57
2.38
-2.65
2.01
0.73
0.38
-0.74
Dividends Per Share
--
0.06
0.12
0.14
0.16
0.18
0.18
0.18
0.18
0.36
0.37
0.09
0.09
0.09
0.09
0.10
Book Value per Share
19.17
20.39
22.31
22.22
24.51
21.66
27.26
20.11
25.44
26.19
24.36
22.93
25.26
25.43
25.62
24.36
Month End Stock Price
--
19.67
25.39
26.60
26.54
11.40
21.76
17.70
13.14
14.23
20.61
16.52
14.10
13.62
14.23
20.61
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
14.90
12.00
11.30
9.70
-18.20
3.60
2.80
14.40
16.40
2.20
-12.00
-46.00
32.00
11.60
6.00
-12.00
Return on Assets %
7.50
6.80
7.00
5.40
-8.00
1.50
0.60
2.70
4.30
0.60
-3.20
-10.40
8.40
3.20
1.60
-3.20
Debt to Equity
0.05
0.13
0.12
0.12
0.12
0.18
0.30
0.28
0.22
0.17
0.18
0.25
0.18
0.17
0.17
0.18
   
Operating Margin %
49.20
70.10
82.60
63.30
147
20.30
14.30
45.40
56.90
13.60
121
195
72.90
52.30
41.50
121
Net Margin %
41.90
52.50
64.00
49.60
101
12.50
10.50
39.20
42.60
11.30
81.80
135
49.60
41.50
32.30
81.80
   
Debt to Revenue
0.15
0.57
0.67
0.61
-0.66
0.63
1.15
0.75
0.57
0.86
-4.73
-2.90
1.11
2.46
3.65
-4.73
Interest Exp. to Revenue %
-1.12
-3.09
-4.59
-4.28
7.86
-4.21
-6.75
-7.11
-5.45
-9.46
11.93
6.90
-3.35
-6.14
-9.17
11.93
   
Asset Turnover
0.18
0.13
0.11
0.11
-0.08
0.12
0.06
0.07
0.10
0.06
-0.01
-0.02
0.04
0.02
0.01
-0.01
Buyback Ratio
--
--
-0.20
-0.30
101
-362
-1,239
--
--
-157
--
--
--
--
--
--
Dividend Payout Ratio
--
0.03
0.05
0.07
--
0.23
0.24
0.06
0.04
0.62
--
--
0.05
0.12
0.24
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Total Premiums Earned
311
188
199
207
232
261
930
1,187
920
853
907
194
219
222
218
248
Net Investment Income
96.27
94.78
96.84
111
128
163
259
355
391
404
-201
97.76
102
102
103
-508
Fees and Other Income
105
65.27
-1.03
3.95
-659
129
-260
-140
508
-284
449
-649
439
18.00
-92.00
84.00
Revenue
512
348
295
322
-299
553
930
1,401
1,819
973
1,154
-357
759
342
229
-176
   
Selling, General, &Admin. Expense
--
--
--
--
--
1.34
--
--
--
--
--
--
--
--
--
--
Policyholder Benefits & Claims
289
63.96
139
13.51
7.97
266
378
414
462
523
324
247
122
90.00
64.00
48.00
Policy Acquisition Expense
64.90
50.86
45.30
44.97
43.24
--
--
--
193
226
167
61.28
53.45
48.00
63.00
3.00
Earnings Before DDA
261
253
250
210
-437
112
133
636
1,034
132
616
-696
554
179
95.00
-212
   
Depreciation, Depletion and Amortization
9.12
8.83
7.03
6.08
2.65
--
--
--
--
--
--
--
--
--
--
--
   
Operating Income
252
244
243
204
-439
112
133
636
1,034
132
616
-696
554
179
95.00
-212
Net Income
215
183
188
160
-303
68.88
97.19
549
776
110
449
-483
377
142
74.00
-144
   
Earnings per Share ($)
2.86
2.44
2.53
2.15
-4.46
0.77
0.75
2.90
4.18
0.57
2.38
-2.65
2.01
0.73
0.38
-0.74
Total Shares Outstanding
75.01
74.91
74.49
74.30
68.00
88.95
129
189
186
191
194
182
187
195
195
194
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Fixed Maturity Investment
2,052
1,965
2,134
2,331
2,587
3,154
9,140
9,415
10,142
10,056
9,985
10,205
10,208
10,318
10,056
9,985
Equity Investments
--
--
--
--
--
51.06
9.54
--
--
--
--
--
--
--
--
--
Short-term investments
138
176
116
134
553
477
1,668
1,032
734
817
729
903
920
564
817
729
Cash and cash equivalents
32.37
16.98
6.19
4.79
8.05
12.31
44.13
107
215
138
125
182
175
133
138
125
Accounts Receivable
301
161
48.37
52.45
66.76
37.17
1,418
1,168
1,079
1,006
956
1,069
1,027
1,022
1,006
956
Deferred Policy Acquisition Costs
179
186
193
217
259
289
242
240
232
116
116
129
127
127
116
116
Intangible Assets
87.06
85.42
85.42
85.42
85.42
85.42
--
--
--
--
--
--
--
--
--
--
Total Assets
2,858
2,694
2,676
2,935
3,800
4,556
16,593
20,472
18,092
17,242
17,299
18,505
18,074
17,563
17,242
17,299
   
Unpaid Loss & Loss Reserve
523
227
121
121
134
197
289
563
679
601
532
954
995
594
601
532
Unearned Premiums
625
521
537
644
908
1,234
8,219
6,973
5,963
5,207
4,982
5,839
5,583
5,332
5,207
4,982
Future Policy Benefits
523
227
121
7.20
4.14
--
--
--
--
--
--
--
--
--
--
--
Policyholder Funds
9.64
50.77
19.19
21.41
25.35
30.68
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other liabilities
-406
-143
-37.88
250
838
795
3,311
7,717
5,522
5,385
6,036
6,290
5,739
5,660
5,385
6,036
Long-Term Debt
75.00
197
197
197
197
347
1,066
1,053
1,038
836
832
1,035
846
840
836
832
Total Liabilities
1,420
1,166
1,015
1,285
2,134
2,629
13,073
16,673
13,373
12,248
12,575
14,322
13,350
12,611
12,248
12,575
   
Common Stock
16.40
0.76
0.75
0.68
0.80
0.91
1.84
1.84
1.82
2.00
2.00
1.83
1.94
2.00
2.00
2.00
Retained Earnings
390
568
748
897
585
638
790
1,099
1,775
1,749
1,586
1,208
1,568
1,693
1,749
1,586
Additional Paid-In Capital
955
894
882
711
1,024
1,284
2,585
2,585
2,570
2,724
2,685
2,570
2,720
2,722
2,724
2,685
Treasury Stock
--
-7.85
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
1,438
1,528
1,662
1,651
1,667
1,926
3,521
3,799
4,718
4,994
4,724
4,183
4,724
4,952
4,994
4,724
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
215
183
188
160
-303
68.88
96.03
549
776
110
110
--
--
--
110
--
Depreciation, Depletion and Amortization
9.12
8.83
7.03
6.08
2.65
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-23.61
-236
-19.67
95.77
686
358
183
-445
-100
-275
-364
75.26
86.88
-385
-52.00
-14.00
Cash Flow from Operations
200
-44.58
176
262
386
427
279
104
676
-165
-254
75.26
86.88
-385
58.00
-14.00
   
Cash Flow from Acquisitions
--
39.78
--
--
--
--
-459
--
--
-91.00
-91.00
--
-91.09
0.09
--
--
Cash Flow from Investing
-145
22.27
-154
-228
-664
-650
-1,397
677
561
943
1,073
107
167
529
141
237
   
Net Issuance of Stock
--
-5.99
-18.66
-171
295
249
1,186
-10.46
-23.31
149
110
--
148
0.81
--
-39.00
Net Issuance of Debt
--
-2.70
--
--
--
--
-14.82
-20.89
-22.14
-209
-210
-5.46
-190
-8.33
-5.00
-6.00
Cash Flow for Dividends
-35.00
-4.56
-9.01
-10.46
-11.03
-16.02
-22.33
-33.19
-33.04
-69.00
-71.58
-16.43
-16.45
-18.12
-18.00
-19.00
Other Financing
--
19.34
-4.27
146
-2.83
-4.04
-0.68
-653
-1,054
-727
-701
-195
-195
-165
-171
-169
Cash Flow from Financing
-35.00
6.09
-31.94
-35.07
281
229
1,149
-717
-1,133
-856
-872
-217
-254
-191
-194
-233
   
Net Change in Cash
19.73
-15.39
-10.79
-1.41
3.26
4.26
31.83
63.05
106
-77.00
-57.46
-32.54
-6.66
-42.80
5.00
-13.00
   
Free Cash Flow
200
-44.58
176
262
386
427
279
104
676
-165
-254
75.26
86.88
-385
58.00
-14.00
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
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
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
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
DCF (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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

AGO Quarterly/Annuals Reports




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