Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 7.4  5.1  -0.2 
EBITDA Growth (%) -0.2  -1.5  -3.7 
Free Cash Flow Growth (%) 1.5  -0.5  6.1 
Book Value Growth (%) 9.3  14.4  7.5 

*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 ($)
35.23
37.17
41.68
45.58
51.76
54.11
56.48
58.82
63.86
65.34
64.89
16.67
16.35
16.13
16.17
16.24
EBITDA per Share
6.87
8.07
8.89
9.31
1.87
7.42
7.04
8.78
7.31
6.77
6.99
1.77
1.16
2.02
1.82
1.99
Free Cashflow per Share
5.60
6.66
6.89
6.84
8.43
6.59
8.51
7.21
5.25
8.17
6.98
2.79
1.52
2.60
1.26
1.60
Earnings per Share ($)
2.67
3.45
3.76
3.73
4.35
3.30
4.26
4.02
3.09
3.12
3.38
0.79
0.45
1.01
0.87
1.05
Dividends Per Share
0.35
0.50
0.63
0.65
0.72
0.75
0.80
0.86
0.89
0.93
0.93
--
--
--
0.93
--
Book Value per Share
22.32
24.22
25.21
26.78
27.30
28.00
35.38
40.68
44.66
48.90
49.16
45.74
47.02
49.08
48.86
49.16
Month End Stock Price
31.44
41.48
49.95
45.05
50.38
41.77
40.02
45.14
36.75
36.67
42.76
40.94
37.16
31.24
36.67
42.76
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
11.90
14.20
14.90
13.90
15.90
11.80
12.00
9.90
6.90
6.40
8.40
6.80
4.00
8.40
7.20
8.40
Return on Assets %
1.60
1.80
1.70
1.50
1.50
1.10
1.30
1.10
0.80
0.70
0.80
0.80
0.40
0.80
0.80
0.80
Return on Capital - Joel Greenblatt %
841
1,163
1,205
1,372
--
--
1,448
--
91.10
--
--
81.60
41.60
--
--
--
Debt to Equity
0.21
0.18
0.19
0.18
0.40
0.41
0.32
0.29
0.28
0.26
0.25
0.27
0.27
0.26
0.26
0.25
   
Operating Margin %
16.10
18.00
18.30
17.10
--
9.00
11.40
10.20
6.80
6.30
8.30
6.40
3.10
8.60
7.20
8.30
Net Margin %
7.60
9.30
9.00
8.20
8.40
6.10
7.50
6.80
4.80
4.80
6.50
4.70
2.80
6.30
5.30
6.50
   
Debt to Revenue
0.13
0.12
0.11
0.11
0.21
0.21
0.20
0.20
0.19
0.19
0.77
0.75
0.76
0.77
0.77
0.77
Interest Exp. to Revenue %
-4.48
-4.38
-4.36
-4.64
-5.15
-5.62
-6.67
-7.14
-6.95
-7.29
-7.63
-7.68
-6.76
-7.80
-6.91
-7.63
   
Asset Turnover
0.21
0.19
0.19
0.18
0.18
0.18
0.17
0.16
0.16
0.15
0.04
0.04
0.04
0.04
0.04
0.04
Buyback Ratio
-7.90
-6.30
-5.20
-6.60
-7.50
-9.00
-4.00
-7.60
-6.50
-7.90
-3.20
-9.40
-1.00
-7.10
-10.90
-3.20
Dividend Payout Ratio
0.13
0.15
0.17
0.17
0.17
0.23
0.19
0.21
0.29
0.30
--
--
--
--
1.08
--
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
1,609
1,679
1,827
1,935
2,078
2,140
2,102
2,098
2,153
2,164
2,147
553
548
529
534
536
Net Investment Income
442
453
465
479
516
541
587
603
613
629
628
160
151
160
158
159
Fees and Other Income
15.70
18.40
45.50
79.00
115
-14.20
81.60
64.90
109
106
105
28.40
25.80
25.20
26.60
27.10
Revenue
2,067
2,150
2,337
2,493
2,709
2,667
2,770
2,765
2,875
2,898
2,880
741
725
714
718
723
   
Selling, General, &Admin. Expense
--
--
--
--
--
228
202
206
219
204
202
55.40
51.30
49.60
47.40
53.80
Policyholder Benefits & Claims
2,596
2,582
2,785
3,026
3,184
1,589
1,576
1,620
1,771
1,793
2,227
450
476
422
445
884
Policy Acquisition Expense
144
154
169
34.00
33.00
422
495
424
453
470
448
121
117
115
114
102
Earnings Before DDA
403
467
498
509
97.80
366
345
413
329
300
310
78.70
51.50
89.20
81.00
88.60
   
Depreciation, Depletion and Amortization
70.60
80.30
70.80
83.90
97.80
125
29.50
130
134
117
114
31.00
28.90
27.90
29.20
28.30
   
Operating Income
332
386
428
425
--
241
316
283
195
183
196
47.70
22.60
61.30
51.80
60.30
Net Income
156
199
211
204
228
163
209
189
139
139
150
35.20
20.00
44.90
38.40
46.80
   
Earnings per Share ($)
2.67
3.45
3.76
3.73
4.35
3.30
4.26
4.02
3.09
3.12
3.38
0.79
0.45
1.01
0.87
1.05
Total Shares Outstanding
58.67
57.84
56.08
54.69
52.35
49.29
49.05
47.01
45.02
44.36
44.50
44.46
44.36
44.24
44.39
44.50
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
--
4,413
4,613
4,786
4,997
5,200
6,167
6,419
6,770
7,191
7,249
6,864
6,977
7,120
7,191
7,249
Short-term investments
--
--
--
--
4.50
1.40
1.10
--
--
--
--
--
--
--
--
--
Net Loan
2,324
2,952
3,248
3,320
3,662
4,087
4,288
4,517
4,902
5,267
5,320
4,980
5,099
5,149
5,267
5,320
Cash and cash equivalents
34.50
45.30
53.20
56.00
206
281
108
152
138
161
143
116
130
172
161
143
Accounts Receivable
945
966
979
1,013
1,036
102
104
102
119
123
122
123
125
129
123
122
Deferred Policy Acquisition Costs
201
219
245
343
325
335
339
357
376
347
352
349
350
344
347
352
Property, Plant and Equipment
71.30
78.30
86.70
84.60
127
136
127
112
101
90.70
86.90
98.70
96.70
95.10
90.70
86.90
Intangible Assets
--
--
--
--
--
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
Total Assets
9,982
11,212
12,451
13,639
14,983
14,555
16,570
17,843
18,434
19,791
20,370
19,099
19,141
19,621
19,791
20,370
   
Unpaid Loss & Loss Reserve
6,395
6,886
7,339
7,865
8,313
--
--
--
--
--
--
--
--
--
--
--
Future Policy Benefits
4,295
4,485
4,689
4,928
5,159
5,286
5,369
5,502
5,684
5,843
5,852
5,715
5,773
5,822
5,843
5,852
Policyholder Funds
2,100
2,401
2,649
2,938
3,154
3,944
4,337
4,628
5,078
5,531
5,631
5,123
5,281
5,325
5,531
5,631
Current Portion of Long-Term Debt
2.70
0.20
2.00
2.40
4.00
3.70
2.90
2.20
251
1.00
1.10
251
251
1.10
1.00
1.10
Other liabilities
-4,393
-4,218
-3,902
-3,820
-3,638
3,380
4,572
5,247
5,110
5,696
6,147
5,676
5,450
5,752
5,696
6,147
Long-Term Debt
272
258
260
261
563
562
553
552
301
551
552
301
301
552
551
552
Total Liabilities
8,672
9,811
11,037
12,174
13,554
13,175
14,834
15,931
16,423
17,622
18,182
17,066
17,056
17,450
17,622
18,182
   
Common Stock
673
618
530
480
267
--
--
--
--
--
84.60
--
--
--
--
84.60
Retained Earnings
476
647
824
993
1,145
1,271
1,444
1,593
1,693
1,770
1,817
1,708
1,728
1,773
1,770
1,817
Additional Paid-In Capital
--
--
--
480
267
263
220
158
82.40
89.60
84.60
87.80
79.50
84.10
89.60
84.60
Total Equity
1,310
1,401
1,414
1,465
1,429
1,380
1,735
1,912
2,011
2,169
2,188
2,034
2,086
2,171
2,169
2,188
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
156
199
211
204
228
163
209
189
139
139
150
35.20
20.00
44.90
38.40
46.80
Depreciation, Depletion and Amortization
70.60
80.30
70.80
83.90
97.80
125
29.50
130
134
117
114
31.00
28.90
27.90
29.20
28.30
Cash Flow from Others
111
125
125
102
160
74.40
203
36.40
-19.10
120
56.10
61.80
23.10
45.50
-10.20
-2.30
Cash Flow from Operations
337
405
407
390
486
362
441
355
254
376
321
128
72.00
118
57.40
72.80
   
Investment for Property, Plant & Equipement
-8.90
-19.50
-20.60
-16.30
-44.60
-37.20
-24.00
-16.00
-17.70
-13.30
-11.10
-3.90
-4.60
-3.30
-1.50
-1.70
Cash Flow from Acquisitions
--
--
--
-81.70
-6.10
--
-5.20
-2.80
--
--
--
--
--
--
--
--
Cash Flow from Investing
-744
-595
-665
-749
-597
-1,029
-908
-493
-595
-763
-746
-199
-207
-120
-238
-182
   
Net Issuance of Stock
3.00
-62.10
-95.50
-56.70
-219
-10.30
-51.00
-67.40
-81.30
0.90
-10.80
3.30
-9.80
3.20
4.20
-8.40
Net Issuance of Debt
15.50
291
250
289
299
-1.40
-9.10
-2.00
-2.00
-3.30
-3.80
0.50
-0.40
-3.40
--
--
Cash Flow for Dividends
-20.40
-28.40
-34.20
-34.80
-35.70
-36.70
-38.90
-39.60
-39.30
-41.30
-41.30
--
--
--
-41.30
--
Other Financing
236
--
145
165
216
790
393
291
450
453
509
44.40
158
44.30
206
100.00
Cash Flow from Financing
234
201
266
362
261
742
294
182
328
410
453
48.20
148
44.10
169
91.60
   
Net Change in Cash
-172
10.80
7.90
2.80
150
74.70
-172
43.70
-13.60
22.30
27.30
-22.40
13.50
42.90
-11.70
-17.40
   
Free Cash Flow
329
385
387
374
441
325
417
339
236
362
309
124
67.40
115
55.90
71.10
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:

SFG 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