Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -5.6  10  25.9 
EBITDA Growth (%) -242.4 
Free Cash Flow Growth (%) -9.4  -18.6  -40.7 
Book Value Growth (%) -0.9  11.5  5.7 

*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 ($)
68.77
76.41
88.62
83.89
81.22
30.06
71.33
46.49
45.73
60.34
62.56
16.33
10.44
13.35
17.73
21.04
EBITDA per Share
-1.22
10.26
12.43
14.20
15.86
-13.79
-3.63
5.94
1.88
-0.14
-1.41
0.21
-0.22
1.30
-1.58
-0.91
Free Cashflow per Share
13.98
8.26
11.52
17.23
17.91
12.75
8.59
6.87
4.76
6.13
3.75
2.43
0.22
2.02
1.08
0.43
Earnings per Share ($)
-0.33
7.12
7.44
8.69
9.24
-8.99
-2.93
2.49
1.30
-0.18
-1.03
0.18
-0.26
0.83
-1.02
-0.58
Dividends Per Share
1.09
1.13
1.17
1.70
2.03
1.91
0.20
0.20
0.40
0.40
0.40
0.10
0.10
0.10
0.10
0.10
Book Value per Share
42.73
47.94
50.15
59.75
60.18
30.22
43.04
41.03
46.77
50.01
46.67
44.17
48.85
47.26
50.19
46.67
Month End Stock Price
59.03
69.31
85.89
93.31
87.19
16.42
23.26
26.49
16.25
22.44
25.80
21.08
17.63
19.44
22.44
25.80
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
-0.80
14.90
14.80
14.50
15.40
-29.70
-5.00
8.30
2.90
-0.20
-4.80
2.00
-2.00
6.80
-7.60
-4.80
Return on Assets %
--
0.80
0.80
0.80
0.80
-1.00
-0.30
0.50
0.20
--
-0.40
--
--
0.40
-0.40
-0.40
Return on Capital - Joel Greenblatt %
-93.50
2,391
2,509
1,732
376
--
--
--
--
--
--
--
--
--
--
--
Debt to Equity
0.49
0.35
0.31
0.23
0.28
0.67
0.39
0.34
0.29
0.33
0.01
0.31
0.34
0.31
0.33
0.01
   
Operating Margin %
-2.90
12.20
12.00
14.60
16.50
-49.80
-7.00
10.10
1.10
-2.00
-4.90
--
-5.40
7.90
-10.20
-4.90
Net Margin %
-0.50
9.30
8.40
10.40
11.40
-29.80
-3.60
7.50
3.00
-0.10
-2.60
1.30
-2.20
6.20
-5.60
-2.60
   
Debt to Revenue
0.30
0.22
0.18
0.17
0.21
0.68
0.28
0.31
0.30
0.28
0.01
0.85
1.61
1.14
0.94
0.01
Interest Exp. to Revenue %
--
-1.11
-0.93
-1.05
-1.02
-3.72
-1.93
-2.27
-2.32
-1.73
-1.17
-1.62
-2.51
-1.69
-1.41
-1.17
   
Asset Turnover
0.08
0.09
0.10
0.08
0.07
0.03
0.08
0.07
0.07
0.09
0.03
0.03
0.02
0.02
0.03
0.03
Buyback Ratio
1,277
-19.40
--
--
-6.30
--
100.00
-95.20
-1.50
36.80
--
4.20
5.00
-2.20
0.90
--
Dividend Payout Ratio
--
0.16
0.16
0.20
0.22
--
--
0.06
0.29
--
--
0.49
--
0.12
--
--
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
11,891
13,566
14,359
15,023
15,619
15,503
14,424
14,055
14,088
13,631
13,441
3,442
3,400
3,401
3,388
3,252
Net Investment Income
3,233
5,162
8,231
6,515
5,359
-6,005
7,219
3,618
2,913
8,802
8,422
3,936
-590
1,740
3,716
3,556
Fees and Other Income
3,609
3,965
4,493
4,962
4,938
-279
3,058
4,710
4,858
3,979
6,066
283
1,764
1,301
631
2,370
Revenue
18,733
22,693
27,083
26,500
25,916
9,219
24,701
22,383
21,859
26,412
27,929
7,661
4,574
6,442
7,735
9,178
   
Selling, General, &Admin. Expense
--
--
--
--
--
--
3,749
4,663
4,398
5,237
4,957
1,312
1,309
1,275
1,341
1,032
Policyholder Benefits & Claims
27,096
27,280
33,552
30,084
28,128
6,707
17,019
13,799
13,266
17,814
17,277
5,902
1,935
3,981
5,996
5,365
Policy Acquisition Expense
2,411
2,828
3,169
3,558
2,989
--
--
--
--
1,988
1,336
--
--
--
--
1,336
Earnings Before DDA
-331
3,048
3,798
4,485
5,062
-4,230
-1,258
2,860
898
-60.00
-557
100.00
-97.00
627
-690
-397
   
Depreciation, Depletion and Amortization
219
274
561
606
794
361
470
596
668
467
421
98.00
152
116
101
52.00
   
Operating Income
-550
2,774
3,237
3,879
4,268
-4,591
-1,728
2,264
230
-527
-978
2.00
-249
511
-791
-449
Net Income
-91.00
2,115
2,274
2,745
2,949
-2,749
-887
1,680
662
-38.00
-375
96.00
-101
401
-434
-241
   
Preferred dividends
--
--
--
--
--
--
127
515
42.00
42.00
42.00
10.00
11.00
10.00
11.00
10.00
Earnings per Share ($)
-0.33
7.12
7.44
8.69
9.24
-8.99
-2.93
2.49
1.30
-0.18
-1.03
0.18
-0.26
0.83
-1.02
-0.58
Total Shares Outstanding
272
297
306
316
319
307
346
482
478
438
436
469
438
483
436
436
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
61,263
75,100
76,440
80,755
80,055
65,112
71,153
78,469
83,137
87,009
70,649
84,448
86,392
88,081
87,009
70,649
Equity Investments
565
14,466
25,495
31,132
38,777
32,278
33,542
33,793
31,420
29,823
28,961
31,660
30,066
30,858
29,823
28,961
Short-term investments
1,507
2,180
1,253
1,917
4,783
10,022
10,357
8,528
7,736
33,514
4,412
5,256
5,154
4,787
33,514
4,412
Net Loan
2,512
2,180
2,984
3,318
5,410
8,677
8,112
6,670
7,729
8,708
6,650
8,245
8,831
8,863
8,708
6,650
Cash and cash equivalents
462
1,148
1,273
1,424
2,011
1,811
2,142
2,062
2,581
2,421
1,985
2,059
2,338
2,705
2,421
1,985
Accounts Receivable
9,043
9,413
10,094
5,571
8,831
3,604
3,404
3,273
3,446
3,542
3,584
3,565
3,537
3,646
3,542
3,584
Deferred Policy Acquisition Costs
7,599
8,509
9,702
10,268
11,742
13,248
10,686
9,857
8,744
5,725
2,431
6,577
6,336
5,947
5,725
2,431
Property, Plant and Equipment
--
643
683
791
972
1,075
1,026
1,150
1,029
977
921
1,017
1,001
979
977
921
Intangible Assets
1,720
1,720
1,720
1,717
1,726
1,060
1,204
1,051
1,006
654
498
1,006
1,006
1,006
654
498
Total Assets
225,853
259,735
285,557
326,710
360,361
287,583
307,717
318,346
304,064
298,513
297,021
310,548
303,977
308,918
298,513
297,021
   
Unpaid Loss & Loss Reserve
59,302
33,575
99,705
71,311
37,484
--
--
--
--
--
--
--
--
--
--
--
Unearned Premiums
4,423
4,807
5,566
5,620
5,545
5,379
5,221
5,176
5,222
5,145
5,307
5,325
5,278
5,370
5,145
5,307
Future Policy Benefits
26,185
33,575
35,253
36,007
37,484
38,680
39,631
--
--
40,992
41,681
40,532
40,980
40,992
40,992
41,681
Policyholder Funds
--
52,833
64,452
71,311
80,342
84,552
78,148
77,343
76,073
70,901
69,132
74,757
73,188
73,024
70,901
69,132
Current Portion of Long-Term Debt
1,050
621
719
857
2,174
398
343
400
--
320
--
--
--
320
320
--
Other liabilities
118,641
62,945
60,489
119,224
94,644
112,684
159,877
208,527
193,329
151,741
159,849
162,130
155,191
158,846
151,741
159,849
Long-Term Debt
4,613
4,308
4,048
3,504
3,142
5,823
6,632
6,589
6,530
6,967
132
6,530
7,379
6,996
6,967
132
Total Liabilities
214,214
245,497
270,232
307,834
341,157
278,315
289,852
298,035
281,154
276,066
276,101
289,274
282,016
285,548
276,066
276,101
   
Common Stock
3.00
3.00
3.00
3.00
3.00
3.00
4.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
Preferred Stock
--
--
--
--
--
--
2,960
556
556
556
556
556
556
556
556
556
Retained Earnings
6,499
8,283
10,207
12,421
14,686
11,336
11,164
12,077
12,519
10,745
10,449
11,042
10,887
11,235
10,745
10,449
Additional Paid-In Capital
3,929
4,567
5,067
6,321
6,627
7,569
8,985
10,448
10,391
10,038
9,993
10,031
10,037
10,032
10,038
9,993
Treasury Stock
-38.00
-40.00
-42.00
-47.00
-1,254
-2,120
-1,936
-1,774
-1,718
-1,740
-1,732
-1,688
-1,780
-1,753
-1,740
-1,732
Total Equity
11,639
14,238
15,325
18,876
19,204
9,268
17,865
20,311
22,910
22,447
20,920
21,274
21,961
23,370
22,447
20,920
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
-91.00
2,115
2,274
2,745
2,949
-2,749
-887
1,680
662
-38.00
-375
96.00
-101
401
-434
-241
Depreciation, Depletion and Amortization
219
274
561
606
794
361
470
596
668
467
421
98.00
152
116
101
52.00
Cash Flow from Others
3,768
245
897
2,287
2,248
6,580
3,391
1,033
944
2,252
1,681
946
45.00
459
802
375
Cash Flow from Operations
3,896
2,634
3,732
5,638
5,991
4,192
2,974
3,309
2,274
2,681
1,727
1,140
96.00
976
469
186
   
Investment for Property, Plant & Equipement
-89.00
-180
-211
-195
-275
-282
--
--
--
--
--
--
--
--
--
--
Cash Flow from Acquisitions
-431
-58.00
8.00
-767
--
--
391
241
-269
-637
107
-276
-228
-100.00
-33.00
468
Cash Flow from Investing
-8,387
-2,401
-4,860
-7,410
-6,176
-8,827
-3,123
-434
-1,182
-2,557
-883
-1,367
-184
-311
-695
307
   
Net Issuance of Stock
1,162
411
--
--
-1,193
--
887
1,600
-36.00
-440
-431
-52.00
-401
9.00
4.00
-43.00
Net Issuance of Preferred Stock
--
--
--
--
--
--
3,400
-2,844
--
--
--
--
--
--
--
--
Net Issuance of Debt
1,270
-730
-150
-598
821
3,078
-24.00
-14,074
-473
-12,510
-12,489
-3,749
-3,357
-2,995
-2,409
-3,728
Cash Flow for Dividends
-291
-325
-345
-460
-636
-660
-222
-170
-195
-217
-217
-55.00
-55.00
-54.00
-53.00
-55.00
Other Financing
2,467
1,121
1,775
2,973
1,507
1,856
-3,518
12,533
95.00
12,939
12,290
3,623
4,155
2,714
2,447
2,974
Cash Flow from Financing
4,608
477
1,280
1,915
499
4,274
523
-2,955
-609
-228
-847
-233
342
-326
-11.00
-852
   
Net Change in Cash
85.00
686
125
151
587
-200
331
-80.00
519
-160
-74.00
-522
279
367
-284
-436
   
Free Cash Flow
3,807
2,454
3,521
5,443
5,716
3,910
2,974
3,309
2,274
2,681
1,727
1,140
96.00
976
469
186
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:

HIG 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