Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 8.3  6.1  7.2 
EBITDA Growth (%) 1.1  37  15.8 
Free Cash Flow Growth (%)
Book Value Growth (%) 7.8  2.1 

*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: 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 ($)
15.66
15.53
18.35
20.65
21.28
22.47
28.28
27.82
28.04
30.36
30.68
7.14
7.35
8.00
7.86
7.47
EBITDA per Share
5.54
4.73
5.28
5.99
4.55
2.39
3.13
4.17
6.57
7.95
8.00
1.86
2.03
2.19
1.87
1.91
Free Cashflow per Share
22.92
-1.41
8.16
1.56
10.66
7.30
10.31
-4.69
8.24
8.71
14.04
4.46
-3.45
4.42
3.26
9.81
Earnings per Share ($)
3.42
3.00
3.36
3.71
2.68
1.38
1.44
2.24
3.72
4.86
4.94
1.11
1.22
1.36
1.17
1.19
Dividends Per Share
0.72
0.90
1.00
1.16
1.24
1.24
1.06
1.00
1.01
1.08
1.11
0.26
0.26
0.27
0.29
0.29
Book Value per Share
17.31
18.72
17.13
20.80
20.61
21.47
29.16
29.90
30.29
30.91
31.12
30.47
28.49
29.55
30.69
31.12
Month End Stock Price
39.70
40.35
37.40
39.75
30.25
15.75
19.00
22.31
26.60
38.94
40.95
29.76
40.16
39.35
38.94
40.95
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
19.80
16.00
19.60
17.80
13.00
6.40
6.20
8.70
13.50
16.00
15.20
15.20
18.00
18.40
15.20
15.20
Return on Assets %
2.30
1.80
1.80
1.70
1.10
0.50
0.60
0.90
1.40
1.70
1.60
1.60
1.60
2.00
1.60
1.60
Return on Capital - Joel Greenblatt %
369
44.50
--
102
27.30
6.20
298
37.30
76.40
227
--
337
62.40
86.00
213
--
Debt to Equity
0.91
1.12
1.70
1.69
2.70
3.38
1.69
1.55
1.46
1.59
1.59
1.39
1.66
1.53
1.59
1.59
   
Operating Margin %
32.50
27.90
26.40
26.00
17.60
7.10
8.70
12.80
21.00
23.90
23.30
23.70
25.40
25.20
21.60
23.30
Net Margin %
21.80
19.30
18.30
18.00
12.60
6.20
6.40
9.40
14.60
16.30
15.90
16.20
17.30
17.00
14.90
15.90
   
Debt to Revenue
1.01
1.35
1.59
1.70
2.62
3.23
1.74
1.66
1.58
1.62
6.64
5.91
6.41
5.64
6.22
6.64
Interest Exp. to Revenue %
50.44
57.42
57.14
59.43
61.56
62.95
57.44
65.59
69.60
66.62
67.44
68.31
68.10
64.11
66.28
67.44
   
Asset Turnover
0.10
0.10
0.10
0.09
0.09
0.08
0.10
0.10
0.10
0.10
0.03
0.03
0.03
0.03
0.03
0.03
Buyback Ratio
--
--
--
--
--
--
--
--
-0.30
-1.20
--
-1.10
-12.90
-7.40
18.50
--
Dividend Payout Ratio
0.21
0.30
0.30
0.31
0.46
0.90
0.59
0.38
0.25
0.22
0.24
0.23
0.21
0.20
0.25
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
   
Net Interest Income
29.84
33.29
36.77
40.13
41.45
42.74
49.51
56.61
61.91
66.85
67.91
15.92
16.50
17.09
17.34
16.98
Non Interest Income
29.32
24.69
27.58
27.39
25.88
25.15
36.69
29.70
27.05
33.50
34.31
7.38
7.73
9.57
8.82
8.19
Revenue
59.16
57.98
64.36
67.51
67.33
67.88
86.20
86.31
88.96
100
102
23.30
24.23
26.66
26.16
25.17
   
Selling, General, &Admin. Expense
24.41
25.23
28.28
29.01
30.79
27.72
35.12
34.89
34.32
40.69
41.12
9.74
9.60
11.00
10.35
10.17
Credit Losses Provision
3.17
4.03
5.52
4.63
7.13
13.77
18.56
14.96
14.16
12.41
12.86
2.73
2.86
2.97
3.86
3.18
Other Expenses
10.65
11.07
12.04
14.31
15.02
19.16
22.98
23.52
19.65
20.96
21.60
4.76
5.07
5.42
5.72
5.40
Earnings Before DDA
20.94
17.65
18.52
19.57
14.39
7.23
9.54
12.95
20.83
26.30
26.65
6.08
6.70
7.28
6.23
6.43
   
Depreciation, Depletion and Amortization
1.69
1.45
1.55
2.01
2.56
2.44
2.07
1.89
2.12
2.27
2.27
0.56
0.56
0.57
0.58
0.56
   
Operating Income
19.25
16.20
16.97
17.56
11.82
4.80
7.47
11.06
18.71
24.03
24.37
5.52
6.14
6.71
5.65
5.86
Net Income
12.92
11.20
11.79
12.13
8.48
4.18
5.53
8.11
12.98
16.38
16.61
3.78
4.18
4.53
3.89
4.01
   
Preferred dividends
--
--
--
--
--
--
1.13
1.15
1.18
0.31
0.17
0.15
0.17
--
--
--
Earnings per Share ($)
3.42
3.00
3.36
3.71
2.68
1.38
1.44
2.24
3.72
4.86
4.94
1.11
1.22
1.36
1.17
1.19
Total Shares Outstanding
3.78
3.73
3.51
3.27
3.16
3.02
3.05
3.10
3.17
3.31
3.37
3.27
3.30
3.33
3.33
3.37
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
49.75
45.19
42.88
28.51
11.43
9.89
38.06
9.68
11.51
25.62
70.73
26.43
10.93
13.75
25.62
70.73
Money Market Investments
2.07
2.03
1.88
2.09
5.22
5.28
--
--
--
--
--
--
--
--
--
--
Net Loan
380
443
505
571
620
670
642
674
687
713
687
690
714
724
713
687
Securities & Investments
103
72.79
65.30
67.58
81.26
101
119
130
145
153
151
144
141
141
153
151
Accounts Receivable
2.59
3.04
3.66
4.43
5.07
5.10
5.41
5.07
5.24
5.67
5.57
5.22
5.36
5.59
5.67
5.57
Property, Plant and Equipment
15.37
18.30
29.15
33.19
32.85
31.13
29.49
28.74
28.46
27.08
27.84
28.18
28.00
27.63
27.08
27.84
Intangible Assets
9.07
10.23
10.72
10.72
10.72
10.72
10.72
10.72
10.72
10.72
10.72
10.72
10.72
10.72
10.72
10.72
Other Assets
11.74
14.51
13.65
16.59
19.08
22.87
44.42
45.74
40.50
42.09
41.37
41.22
39.61
39.21
42.09
41.37
Total Assets
574
609
672
734
786
856
888
904
928
977
993
945
950
962
977
993
   
Total Deposits
428
447
495
533
528
551
607
625
646
686
696
661
657
664
686
696
Accounts Payable
0.58
0.61
1.31
1.92
2.12
1.92
1.57
1.16
1.11
0.84
0.80
1.11
0.97
0.92
0.84
0.80
Current Portion of Long-Term Debt
39.60
63.29
13.53
12.46
21.97
56.02
11.08
10.62
7.54
9.14
13.61
4.80
22.38
17.37
9.14
13.61
Long-Term Debt
20.00
15.00
88.79
103
154
163
139
133
133
154
154
133
133
133
154
154
Other liabilities
20.34
13.19
12.81
16.66
14.64
18.69
41.14
41.55
43.98
25.05
23.98
46.56
42.02
47.85
25.05
23.98
Total Liabilities
508
539
612
666
720
791
800
811
832
875
888
846
856
863
875
888
   
Common Stock
3.61
3.54
3.14
3.16
2.98
2.99
3.01
3.03
3.09
3.16
3.16
3.11
3.12
3.13
3.16
3.16
Preferred Stock
--
--
--
--
--
--
0.02
0.02
0.01
--
--
0.01
--
--
--
--
Retained Earnings
58.49
64.32
55.93
64.40
62.05
62.36
63.67
67.54
76.17
88.70
91.75
78.97
82.09
85.75
88.70
91.75
Additional Paid-In Capital
1.01
0.08
0.18
0.32
--
0.55
21.21
22.11
13.44
5.62
5.78
13.87
4.42
4.86
5.62
5.78
Total Equity
65.38
69.90
60.09
68.01
65.22
64.86
88.88
92.78
96.09
102
105
99.47
93.91
98.48
102
105
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
12.92
11.20
11.79
12.13
8.48
4.18
5.53
8.11
12.98
16.38
16.61
3.78
4.18
4.53
3.89
4.01
Depreciation, Depletion and Amortization
1.69
1.45
1.55
2.01
2.56
2.44
2.07
1.89
2.12
2.27
2.27
0.56
0.56
0.57
0.58
0.56
Cash Flow from Others
71.95
-17.92
15.29
-9.04
22.67
15.44
24.25
-23.41
12.90
11.04
30.33
10.52
-15.74
9.82
6.44
29.81
Cash Flow from Operations
86.56
-5.28
28.62
5.10
33.71
22.05
31.84
-13.41
27.99
29.69
49.21
14.86
-11.00
14.93
10.91
34.38
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-0.43
-1.14
-1.84
-0.89
-1.93
-0.28
-0.38
-0.20
-0.04
-1.32
Cash Flow from Investing
-68.37
-22.98
-82.79
-66.01
-94.05
-87.47
-27.11
-23.11
-31.18
-44.77
-37.19
-10.68
-8.34
-13.33
-12.43
-3.10
   
Net Issuance of Stock
-1.53
-3.16
-17.14
0.06
-7.87
0.23
--
--
0.04
0.20
0.16
0.04
0.54
0.34
-0.72
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
19.91
--
-10.00
-10.00
-10.00
--
-10.00
--
--
--
Net Issuance of Debt
-26.75
10.55
24.03
12.74
60.99
43.41
-48.63
-6.69
-2.99
1.60
8.81
-2.75
17.59
-5.01
-8.23
4.47
Cash Flow for Dividends
-2.59
-3.20
-3.34
-3.66
-3.77
-3.75
-4.08
-4.09
-4.02
-3.68
-3.67
-0.96
-0.91
-0.87
-0.94
-0.95
Other Financing
44.10
19.50
48.30
37.40
-5.26
23.15
56.23
18.91
21.98
41.08
36.98
14.40
-3.37
6.77
23.28
10.30
Cash Flow from Financing
13.23
23.69
51.86
46.54
44.09
63.04
23.44
8.13
5.01
29.19
32.28
10.74
3.85
1.22
13.39
13.82
   
Net Change in Cash
31.42
-4.57
-2.31
-14.37
-16.24
-2.38
28.17
-28.38
1.83
14.11
44.30
14.92
-15.49
2.82
11.87
45.11
   
Free Cash Flow
86.56
-5.28
28.62
5.10
33.71
22.05
31.42
-14.55
26.15
28.80
47.29
14.58
-11.38
14.73
10.87
33.06
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:

CFFI 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