Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -3.30  -2.60  4.20 
EBITDA Growth (%) 0.00  -3.30  42.30 
EBIT Growth (%) 0.00  -2.80  49.10 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 6.50  12.00  6.50 

*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 ($)
434.12
424.09
443.83
440.31
288.78
500.11
273.01
275.74
363.05
379.34
377.96
87.87
101.28
79.23
94.41
103.04
EBITDA per Share ($)
28.31
36.82
72.20
76.26
-99.94
94.32
28.85
19.44
45.85
63.41
63.18
-6.07
26.15
2.25
11.05
23.73
EBIT per Share ($)
28.31
36.82
72.20
63.39
-111.23
86.32
22.15
12.43
39.17
56.46
56.24
-7.88
24.50
0.58
9.09
22.07
Earnings per Share (diluted) ($)
39.92
26.56
62.32
37.89
-54.26
53.10
10.12
97.44
30.50
51.89
52.08
10.58
19.17
4.26
9.26
19.39
Free Cashflow per Share ($)
-53.08
-29.62
7.01
29.73
7.77
-6.55
5.87
-15.23
-34.00
-18.68
-18.54
-15.40
-36.87
-6.83
31.84
-6.68
Dividends Per Share
1.00
8.00
8.00
8.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
--
1.00
--
--
--
Book Value Per Share ($)
360.29
355.58
413.29
446.34
277.66
412.80
446.03
539.27
593.29
631.96
631.96
593.29
608.24
596.96
613.27
631.96
Month End Stock Price ($)
646.00
558.55
579.43
514.05
267.11
332.66
335.60
453.46
515.00
603.08
598.11
515.00
567.12
574.94
567.62
603.08
RatiosAnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Return on Equity %
10.78
7.57
15.11
8.64
-19.16
12.85
2.37
18.79
5.56
8.24
12.08
7.32
12.80
2.84
6.04
12.08
Return on Assets %
2.20
1.49
3.46
2.13
-3.49
3.04
0.60
5.46
1.61
2.65
3.88
2.12
3.80
0.84
1.84
3.88
Return on Capital - Joel Greenblatt %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Debt to Equity
0.20
0.20
0.25
0.25
0.47
0.29
0.22
0.17
0.20
0.17
0.17
0.20
0.18
0.18
0.18
0.17
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
6.52
8.68
16.27
14.40
-38.52
17.26
8.11
4.51
10.79
14.88
21.42
-8.97
24.20
0.74
9.63
21.42
Net Margin %
9.20
6.26
14.04
8.61
-18.79
10.62
3.71
35.34
8.52
13.89
18.82
12.04
19.19
5.38
9.96
18.82
   
Total Equity to Total Asset
0.20
0.20
0.23
0.25
0.18
0.24
0.25
0.29
0.29
0.32
0.32
0.29
0.30
0.30
0.31
0.32
LT Debt to Total Asset
0.04
0.04
0.06
0.06
0.09
0.07
0.06
0.05
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.06
   
Asset Turnover
0.24
0.24
0.25
0.25
0.19
0.29
0.16
0.16
0.19
0.19
0.05
0.04
0.05
0.04
0.05
0.05
Dividend Payout Ratio
0.03
0.30
0.13
0.21
--
0.02
0.10
0.01
0.03
0.02
--
--
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
3,821
3,799
3,713
3,784
3,710
3,600
2,029
1,925
2,064
1,987
1,987
518
495
498
500
494
Net Investment Income
361
492
436
533
410
272
209
185
154
111
111
34
29
29
27
26
Fees and Other Income
372
342
646
417
-1,165
554
96
64
219
219
219
14
104
-37
46
106
Revenue
4,553
4,632
4,794
4,734
2,956
4,427
2,334
2,173
2,436
2,317
2,317
566
627
489
574
627
   
Selling, General, &Admin. Expense
309
149
218
201
253
250
155
175
182
181
181
36
44
40
42
56
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Policyholder Benefits/Claims
2,591
2,895
2,477
2,406
2,506
2,119
1,217
1,174
1,194
1,041
1,041
372
244
275
278
243
Policy Acquisition Expense
1,265
1,186
1,260
777
753
717
420
402
430
377
377
104
98
76
107
96
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
297
402
780
820
-1,023
835
247
153
308
387
387
-39
162
14
67
144
Depreciation, Depletion and Amortization
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Income
297
402
780
682
-1,138
764
189
98
263
345
345
-51
152
4
55
134
   
Other Income (Minority Interest)
--
-12
-16
-93
74
-110
-53
-42
14
12
12
12
1
11
1
-0
Pre-Tax Income
248
305
730
682
-1,138
764
189
98
263
345
345
-51
152
4
55
134
Tax Provision
-47
-37
-99
-211
499
-209
-30
110
16
-77
-77
101
-42
1
-8
-27
Net Income (Continuing Operations)
238
290
652
500
-630
580
160
208
308
305
305
80
110
4
47
143
Net Income (Discontinued Operations)
--
--
--
--
--
--
-30
622
-115
5
5
1
1
4
0
-0
Net Income
419
290
673
407
-555
470
87
768
207
322
322
68
120
26
57
118
   
Preferred dividends
--
--
--
--
--
--
--
19
19
--
--
--
--
--
--
--
EPS (Basic)
42.28
26.96
62.51
37.96
-54.26
53.11
10.12
97.44
30.50
51.89
52.08
10.58
19.17
4.26
9.26
19.39
EPS (Diluted)
39.92
26.56
62.32
37.89
-54.26
53.10
10.12
97.44
30.50
51.89
52.08
10.58
19.17
4.26
9.26
19.39
Shares Outstanding (Diluted)
10.5
10.9
10.8
10.8
10.2
8.9
8.5
7.9
6.7
6.1
6.1
6.4
6.2
6.2
6.1
6.1
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
7,900
7,583
7,912
7,862
5,789
6,334
6,540
6,366
5,324
5,111
5,111
5,324
4,950
5,006
4,999
5,111
Equity Investments
1,044
968
1,213
1,551
553
459
710
755
1,030
1,157
1,157
1,030
1,073
1,030
1,111
1,157
Short-term investments
1,586
728
1,345
1,633
2,245
2,098
1,106
846
631
636
636
631
654
607
648
636
Net Loan
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash and cash equivalents
243
188
159
171
410
366
435
705
462
383
383
462
412
348
337
383
Accounts Receivable
5,076
6,339
5,185
1,055
914
813
675
494
560
531
531
560
817
721
723
531
Deferred Policy Acquisition Costs
308
288
320
326
323
304
211
187
195
175
175
195
190
181
188
175
Property, Plant and Equipment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Intangible Assets
--
--
--
--
20
20
--
--
--
--
--
195
--
--
--
--
Total Assets
19,015
19,418
19,444
19,083
15,896
15,443
14,534
14,064
12,895
12,144
12,144
12,895
12,612
12,284
12,308
12,144
   
Unpaid Loss & Loss Reserve
9,554
10,403
8,919
8,062
7,400
6,802
6,187
5,702
3,169
3,079
3,079
3,169
3,101
3,058
3,108
3,079
Unearned Premiums
1,739
1,582
1,585
1,605
1,597
1,499
1,140
847
924
901
901
924
1,065
1,015
1,010
901
Future Policy Benefits
--
--
--
--
--
--
--
769
442
53
53
442
252
194
144
53
Policyholder Funds
--
--
--
--
--
--
--
43
44
127
127
44
67
76
89
127
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Long-Term Debt
783
779
1,107
1,193
1,362
1,051
819
678
751
676
676
751
676
676
676
676
Total Liabilities
15,131
15,585
14,988
14,369
12,997
11,786
10,881
9,976
9,164
8,239
8,239
9,164
8,853
8,595
8,518
8,239
   
Common Stock
11
11
11
11
9
9
8
8
6
6
6
6
6
6
6
6
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
1,696
1,900
2,496
2,719
1,752
2,216
2,176
2,790
2,543
2,802
2,802
2,543
2,601
2,627
2,684
2,802
Accumulated other comprehensive income (loss)
462
208
232
304
-281
-4
118
37
132
52
52
132
120
20
59
52
Additional Paid-In Capital
1,719
1,716
1,717
1,681
1,419
1,436
1,351
1,254
1,051
1,045
1,045
1,051
1,031
1,036
1,040
1,045
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
3,884
3,833
4,455
4,713
2,899
3,657
3,653
4,088
3,732
3,906
3,906
3,732
3,759
3,689
3,790
3,906
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
419
290
673
407
-630
580
140
809
193
309
309
56
120
15
56
118
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
419
290
673
407
-630
580
140
809
193
309
373
56
120
79
56
118
Depreciation, Depletion and Amortization
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Receivables
--
-59
111
51
-8
86
-123
-42
-79
13
13
128
-180
-12
48
157
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
-414
-266
-567
--
--
-24
1
40
4
-28
-28
-28
76
-5
-18
-81
Change In Working Capital
--
--
--
42
39
-390
-111
38
-139
-139
-139
-10
-215
-31
198
-90
Change In DeferredTax
-59
28
33
65
-467
172
71
-71
-17
40
40
-67
26
-18
-3
34
Cash Flow from Discontinued Operations
--
--
--
--
--
--
-16
-70
--
--
-122
-122
--
--
--
--
Cash Flow from Others
-916
-603
-611
-168
1,147
-409
-28
-822
-264
-312
-375
46
-156
-70
-58
-92
Cash Flow from Operations
-557
-285
96
346
89
-47
56
-115
-226
-101
-101
-97
-225
-40
194
-30
   
Purchase Of Property, Plant, Equipment
--
-39
-20
-26
-10
-11
-6
-6
-2
-13
-17
-2
-4
-3
--
-10
Sale Of Property, Plant, Equipment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
-660
--
-33
-52
-224
--
-5
-3
-42
--
-51
-42
-9
--
--
--
Sale Of Business
221
181
771
90
12
--
188
1,011
25
32
32
15
31
--
--
1
Purchase Of Investment
-7,536
-7,075
-6,498
-8,779
-5,232
-3,941
-4,602
-5,564
-6,272
-4,601
-4,601
-1,720
-1,903
-976
-914
-807
Sale Of Investment
8,792
6,964
6,236
8,452
6,496
4,068
4,968
5,209
7,143
4,960
4,960
1,822
2,368
977
825
790
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
-12
278
196
72
72
41
41
32
21
-21
Cash Flow from Investing
467
338
-344
-315
1,042
365
485
800
830
402
402
202
403
114
-146
31
   
Net Issuance of Stock
308
1
1
-179
-835
1
-235
-252
-669
-80
-231
-152
-79
-1
--
--
Net Issuance of Preferred Stock
--
--
--
227
-300
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-25
18
327
72
176
-313
-211
-162
71
-75
-4
71
-75
--
--
--
Cash Flow for Dividends
-39
-117
-30
-150
-142
-47
-104
-70
-45
-45
-45
-14
-11
-14
-5
-14
Other Financing
-0
--
-86
-2
0
-0
-0
23
-5
13
13
-5
-2
7
3
5
Cash Flow from Financing
243
-97
212
-32
-1,102
-360
-550
-460
-648
-187
-187
-100
-167
-8
-2
-9
   
Net Change in Cash
153
-55
-29
4
21
-35
-16
148
-39
114
114
5
10
64
50
-10
Free Cash Flow
-557
-324
76
320
80
-58
50
-120
-228
-114
-118
-99
-228
-42
194
-41
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:

WTM 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