10 Year Financial Data of Berkshire Hathaway Inc (BRK.A)

166020 (1y: +39%)

Market Cap	273.17 B	P/E(ttm)	15.80
Enterprise Value	336.42 B	P/B	1.40

BRK.A- NYSE (USA)
Berkshire Hathaway Inc

Currently 3/5

Business Predictability Rank: 3-Star
Back Testing Results:
Average gain of all 3-Star stocks: 8.2% per year.
% of Stocks that are in still loss if held for 10yrs: 11%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$166020.00

2 Severe Warning Signs 3 Medium Warning Signs 2 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	9.1	9.2	13.7
EBITDA Growth (%)	7.8	22.9	30.9
Free Cash Flow Growth (%)	6.4	16.1	-1.8
Book Value Growth (%)	9	11.9	13.1

*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:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	41,602	48,363	53,028	63,903	76,484	69,584	72,529	83,243	87,084	98,403	101,968	23,105	23,333	24,849	27,087	26,699
EBITDA per Share	8,197	8,018	6,605	9,728	12,245	6,704	9,464	14,260	12,119	16,585	18,088	3,746	3,559	4,378	4,898	5,254
Free Cashflow per Share	5,379	4,034	4,708	3,647	4,642	3,301	7,034	7,283	7,445	6,769	7,600	1,508	1,477	2,444	1,337	2,342
Earnings per Share ($)	5,309	4,753	5,538	7,144	8,548	3,224	5,193	7,928	6,215	8,977	9,989	1,966	1,882	2,373	2,757	2,977
Book Value per Share	50,551	55,852	59,405	70,311	78,094	70,540	84,527	96,160	99,909	113,657	120,554	106,600	107,372	111,745	113,657	120,554
Month End Stock Price	84,250	87,900	88,620	109,990	141,600	96,600	99,200	120,450	114,755	134,060	156,280	121,900	124,945	132,700	134,060	156,280
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	10.50	8.50	9.30	10.20	10.90	4.60	6.10	8.20	6.20	7.90	10.00	7.20	7.20	8.40	9.60	10.00
Return on Assets %	4.50	3.90	4.30	4.40	4.80	1.90	2.70	3.50	2.60	3.50	4.40	3.20	3.20	3.60	4.40	4.40
Return on Capital - Joel Greenblatt %	--	--	--	--	--	38.60	71.80	34.70	24.30	37.10	50.00	30.80	29.60	41.60	45.20	50.00
Debt to Equity	0.12	0.10	0.16	0.30	0.28	0.34	0.29	0.37	0.37	0.33	0.32	0.35	0.35	0.34	0.33	0.32

Gross Margin %	59.70	51.80	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Operating Margin %	18.90	15.40	11.30	13.10	14.00	7.00	10.30	14.00	10.70	13.70	16.60	12.90	12.00	14.50	15.10	16.60
Net Margin %	12.80	9.80	10.40	11.20	11.20	4.60	7.20	9.50	7.10	9.10	11.20	8.50	8.10	9.50	10.20	11.20

Debt to Revenue	0.14	0.12	0.18	0.33	0.29	0.34	0.34	0.43	0.42	0.39	1.44	1.62	1.59	1.52	1.40	1.44
Interest Exp. to Revenue %	5.82	4.43	5.29	4.33	4.05	4.45	4.57	3.19	2.61	2.07	1.52	1.97	2.84	1.63	1.89	1.52

Asset Turnover	0.35	0.39	0.41	0.40	0.43	0.40	0.38	0.37	0.37	0.38	0.10	0.09	0.09	0.10	0.11	0.10
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Total Premiums Earned	21,493	21,085	21,997	23,964	31,783	25,525	27,884	30,749	32,075	34,545	35,857	8,065	8,428	8,851	9,201	9,377
Net Investment Income	3,098	2,816	-788	824	-89.00	-6,821	3,624	261	-2,104	1,963	2,167	1,002	-1,068	-118	2,147	1,206
Fees and Other Income	39,268	50,481	60,454	73,751	86,551	89,082	80,985	105,175	113,717	125,955	130,159	29,080	31,186	32,317	33,372	33,284
Revenue	63,859	74,382	81,663	98,539	118,245	107,786	112,493	136,185	143,688	162,463	168,183	38,147	38,546	41,050	44,720	43,867

Selling, General, &Admin. Expense	4,228	4,989	5,328	5,932	7,098	8,052	8,117	7,704	8,670	10,503	10,929	2,428	2,476	2,573	3,026	2,854
Policyholder Benefits & Claims	39,550	39,068	17,116	14,686	22,796	18,099	20,089	22,540	25,708	25,227	25,769	5,863	5,937	6,300	7,127	6,405
Policy Acquisition Expense	--	4,711	--	--	--	4,634	52,647	55,585	59,839	67,536	70,224	15,596	16,821	16,992	18,127	18,284
Earnings Before DDA	12,583	12,331	10,171	15,000	18,930	10,384	14,679	23,330	19,997	27,382	29,830	6,184	5,880	7,232	8,086	8,632

Depreciation, Depletion and Amortization	520	911	982	2,066	2,407	2,810	3,127	4,279	4,683	5,146	5,230	1,253	1,265	1,296	1,332	1,337

Operating Income	12,063	11,420	9,189	12,934	16,523	7,574	11,552	19,051	15,314	22,236	24,600	4,931	4,615	5,936	6,754	7,295
Net Income	8,151	7,308	8,528	11,015	13,213	4,994	8,055	12,967	10,254	14,824	16,471	3,245	3,108	3,920	4,551	4,892

Earnings per Share ($)	5,309	4,753	5,538	7,144	8,548	3,224	5,193	7,928	6,215	8,977	9,989	1,966	1,882	2,373	2,757	2,977
Total Shares Outstanding	1.54	1.54	1.54	1.54	1.55	1.55	1.55	1.64	1.65	1.65	1.64	1.65	1.65	1.65	1.65	1.64
Balance Sheet	Annuals (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	35,919	31,305	30,855	28,312	31,571	31,632	37,131	34,883	32,188	32,291	31,383	31,698	31,435	31,889	32,291	31,383
Equity Investments	35,287	37,717	46,721	61,533	74,999	49,073	56,562	59,819	76,063	86,467	95,878	87,993	85,270	87,088	86,467	95,878
Net Loan	--	--	11,087	11,498	12,359	13,942	13,989	15,226	13,934	12,809	12,751	13,799	13,664	13,230	12,809	12,751
Cash and cash equivalents	35,957	43,427	44,660	43,743	44,329	25,539	30,558	38,227	37,299	46,992	49,089	37,826	40,661	47,776	46,992	49,089
Accounts Receivable	12,314	11,291	12,397	12,881	13,157	14,925	14,792	20,917	16,059	18,828	20,498	18,467	18,298	18,621	18,828	20,498
Property, Plant and Equipment	6,260	6,516	7,500	33,342	36,190	45,157	46,656	93,126	100,391	106,872	107,267	101,727	102,831	104,847	106,872	107,267
Intangible Assets	22,948	23,012	23,644	32,238	32,862	33,781	33,972	49,006	53,213	54,523	54,407	53,166	53,145	54,143	54,523	54,407
Total Assets	180,559	188,874	198,325	248,437	273,160	267,399	297,119	372,229	392,647	427,452	442,302	411,362	411,356	424,115	427,452	442,302

Unpaid Loss & Loss Reserve	51,900	52,328	48,034	47,612	56,002	56,620	59,416	60,075	63,819	64,160	64,345	63,712	63,049	63,382	64,160	64,345
Unearned Premiums	6,308	6,283	6,206	7,058	6,680	7,861	7,925	7,997	8,910	10,237	11,504	11,010	10,603	11,042	10,237	11,504
Future Policy Benefits	--	--	3,202	3,600	3,804	3,619	3,802	8,565	9,924	10,943	10,393	9,962	10,158	10,394	10,943	10,393
Current Portion of Long-Term Debt	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Other liabilities	29,250	28,026	26,249	28,543	32,469	32,447	33,177	50,339	52,054	56,368	60,355	56,565	57,194	59,076	56,368	60,355
Long-Term Debt	9,119	8,837	14,451	32,605	33,826	36,882	37,909	58,574	60,384	62,736	63,249	61,835	61,132	62,509	62,736	63,249
Total Liabilities	102,963	102,974	106,841	140,018	152,427	158,132	166,017	214,911	227,797	239,805	244,231	235,365	233,977	239,513	239,805	244,231

Common Stock	8.00	8.00	8.00	8.00	8.00	8.00	8.00	--	8.00	8.00	8.00	8.00	8.00	8.00	8.00	8.00
Retained Earnings	31,881	39,189	47,717	58,912	72,153	78,172	86,227	99,194	109,448	124,272	129,164	112,693	115,801	119,721	124,272	129,164
Additional Paid-In Capital	26,151	26,268	26,399	26,522	26,952	27,133	27,074	37,533	37,807	37,230	37,270	37,846	37,856	37,890	37,230	37,270
Treasury Stock	--	--	--	--	--	--	--	--	-67.00	-1,363	-1,363	-67.00	-67.00	-67.00	-1,363	-1,363
Total Equity	77,596	85,900	91,484	108,419	120,733	109,267	131,102	157,318	164,850	187,647	198,071	175,997	177,379	184,602	187,647	198,071
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	8,151	7,308	8,528	11,015	13,213	4,994	8,441	13,494	10,746	15,312	16,963	3,366	3,231	4,054	4,661	5,017
Depreciation, Depletion and Amortization	520	911	982	2,066	2,407	2,810	3,127	4,279	4,683	5,146	5,230	1,253	1,265	1,296	1,332	1,337
Cash Flow from Others	-414	-814	-64.00	-2,886	-3,070	3,448	4,278	122	5,047	492	162	31.00	363	1,301	-1,203	-299
Cash Flow from Operations	8,257	7,405	9,446	10,195	12,550	11,252	15,846	17,895	20,476	20,950	22,355	4,650	4,859	6,651	4,790	6,055

Investment for Property, Plant & Equipement	--	-1,201	-2,195	-4,571	-5,373	-6,138	-4,937	-5,980	-8,191	-9,775	-9,822	-2,160	-2,419	-2,614	-2,582	-2,207
Cash Flow from Acquisitions	-3,213	-414	-2,387	-10,132	-1,602	-6,050	-108	-15,924	-8,685	-3,188	-2,941	-339	-130	-1,362	-1,357	-92.00
Cash Flow from Investing	16,113	221	-13,841	-14,077	-13,428	-32,066	-11,161	-18,277	-19,189	-10,574	-8,989	-5,541	-1,272	-653	-3,108	-3,956

Net Issuance of Stock	--	--	--	--	--	--	--	--	--	-1,296	-1,296	--	--	--	-1,296	--
Net Issuance of Debt	-447	-322	5,202	2,406	979	2,418	643	8,220	-357	1,242	498	1,398	-720	1,077	-513	654
Other Financing	-714	166	426	201	387	-132	-410	-95.00	-1,860	-752	-1,294	-55.00	36.00	-57.00	-676	-597
Cash Flow from Financing	-1,161	-156	5,628	2,607	1,366	2,286	233	8,125	-2,217	-806	-2,092	1,343	-684	1,020	-2,485	57.00

Net Change in Cash	23,209	7,470	1,233	-1,275	586	-18,790	5,019	7,669	-928	9,693	11,263	527	2,835	7,115	-784	2,097

Free Cash Flow	8,257	6,204	7,251	5,624	7,177	5,114	10,909	11,915	12,285	11,175	12,533	2,490	2,440	4,037	2,208	3,848
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

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

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles