10 Year Financial Data of Compuware Corporation (CPWR)

11.3 (1y: +24%)

Market Cap	2.4 B	P/E(ttm)	33.00
Enterprise Value	2.41 B	P/B	2.28

CPWR- NAS (USA)
Compuware Corporation

Currently 1/5

Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$11.30

4 Medium Warning Signs 2 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	3.5	0.6	0
EBITDA Growth (%)	13.5	3.2	2.6
Free Cash Flow Growth (%)	5.4	-7.3	150
Book Value Growth (%)	1.9	9.9	7.2

*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	Mar03	Mar04	Mar05	Mar06	Mar07	Mar08	Mar09	Mar10	Mar11	Mar12	TTM	Dec11	Mar12	Jun12	Sep12	Dec12

Revenue per Share ($)	3.60	3.30	3.22	3.12	3.45	4.30	4.32	3.80	4.11	4.54	4.43	1.14	1.20	1.02	1.00	1.21
EBITDA per Share	0.49	0.24	0.37	0.51	0.53	0.70	0.94	0.97	0.89	0.84	0.79	0.22	0.23	0.14	0.15	0.27
Free Cashflow per Share	0.40	0.48	0.56	0.50	0.47	0.73	0.79	0.88	0.55	0.60	0.45	0.15	0.42	0.03	-0.09	0.09
Earnings per Share ($)	0.27	0.13	0.20	0.37	0.45	0.47	0.55	0.60	0.48	0.40	0.34	0.10	0.12	0.05	0.05	0.12
Book Value per Share	3.49	3.69	3.96	4.09	3.22	3.24	3.49	3.90	4.21	4.72	4.93	4.60	4.73	4.73	4.74	4.93
Month End Stock Price	3.39	7.41	7.20	7.83	9.49	7.34	6.59	8.40	11.55	9.19	10.87	8.32	9.19	9.30	9.89	10.87
Ratios	Annuals											Quarterly
Fiscal Period	Mar03	Mar04	Mar05	Mar06	Mar07	Mar08	Mar09	Mar10	Mar11	Mar12	Latest Q.	Dec11	Mar12	Jun12	Sep12	Dec12

Return on Equity %	7.70	3.50	5.00	9.10	14.00	14.50	15.90	15.40	11.30	8.40	9.60	8.40	10.40	4.00	4.00	9.60
Return on Assets %	4.90	2.20	3.10	5.70	7.80	6.70	7.40	7.00	5.30	4.10	4.80	4.00	5.20	2.00	2.00	4.80
Return on Capital - Joel Greenblatt %	27.40	7.20	21.60	35.20	32.40	41.00	49.70	64.50	50.60	45.70	53.20	43.20	52.40	26.40	26.40	53.20
Debt to Equity	--	--	--	--	--	--	--	--	--	0.04	0.07	0.11	0.04	0.04	0.06	0.07

Gross Margin %	53.30	56.90	61.70	63.40	59.50	60.10	60.20	69.20	68.90	66.20	68.20	66.70	67.60	64.10	63.30	68.20
Operating Margin %	9.80	2.80	7.00	12.20	10.90	11.80	17.00	20.60	16.20	12.50	15.40	12.90	13.60	7.30	7.80	15.40
Net Margin %	7.50	3.90	6.20	11.90	13.00	10.90	12.80	15.80	11.60	8.80	9.80	8.50	10.20	4.60	4.80	9.80

Days Sales Outstanding	137	131	133	150	144	160	158	189	189	170	160	171	161	148	155	160

Debt to Revenue	--	--	--	--	--	--	--	--	--	0.05	0.27	0.44	0.17	0.16	0.27	0.27
COGS to Revenue	0.47	0.43	0.38	0.37	0.40	0.40	0.40	0.31	0.31	0.34	0.32	0.33	0.32	0.36	0.37	0.32
Interest Exp. to Revenue %	1.58	--	--	2.96	3.25	1.62	0.99	0.56	0.48	0.05	0.01	-0.03	0.08	--	-0.01	0.01

Asset Turnover	0.65	0.57	0.50	0.48	0.60	0.61	0.58	0.44	0.46	0.47	0.12	0.12	0.12	0.11	0.11	0.12
Buyback Ratio	-10.70	-22.30	-13.20	-15.70	-37.30	-53.00	--	-1.60	--	-3.20	-2.40	-3.20	-2.70	-7.80	-5.70	-2.40
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Mar03	Mar04	Mar05	Mar06	Mar07	Mar08	Mar09	Mar10	Mar11	Mar12	TTM	Dec11	Mar12	Jun12	Sep12	Dec12

Revenue	1,375	1,265	1,232	1,205	1,213	1,230	1,090	892	929	1,010	971	253	266	226	221	258
Cost of Goods Sold	642	545	472	441	491	491	434	275	289	341	330	84.28	86.24	81.19	80.87	82.08
Gross Profit	733	719	760	765	722	739	656	617	640	669	640	169	180	145	140	176

Selling, General, &Admin. Expense	455	520	520	479	475	450	374	387	399	437	425	109	117	102	95.00	111
Research &Development	143	164	153	139	114	101	86.45	91.25	90.33	105	106	27.27	26.26	26.50	27.55	25.63
Earnings Before DDA	188	90.53	143	198	188	200	238	228	201	187	175	48.53	52.12	31.93	32.93	57.88

Depreciation, Depletion and Amortization	53.81	55.18	56.39	50.19	55.03	55.17	53.13	45.00	50.33	60.55	65.20	15.94	15.85	15.37	15.76	18.23

Operating Income	135	35.35	86.60	147	133	145	185	183	150	127	110	32.59	36.27	16.56	17.17	39.65
Interest Income/Expense	21.69	--	--	35.71	39.43	19.91	10.78	4.97	4.46	0.52	0.21	-0.08	0.20	-0.00	-0.02	0.03
Net Income	103	49.83	76.48	143	158	134	140	141	107	88.37	73.52	21.59	27.12	10.47	10.59	25.34

Earnings per Share ($)	0.27	0.13	0.20	0.37	0.45	0.47	0.55	0.60	0.48	0.40	0.34	0.10	0.12	0.05	0.05	0.12
Total Shares Outstanding	382	383	382	386	351	286	252	235	226	222	213	222	222	221	220	213
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Mar03	Mar04	Mar05	Mar06	Mar07	Mar08	Mar09	Mar10	Mar11	Mar12	Latest Q.	Dec11	Mar12	Jun12	Sep12	Dec12

Cash and cash equivalents	476	605	797	877	368	286	278	150	180	99.18	64.88	82.20	99.18	83.51	63.52	64.88
Accounts Receivable	516	452	449	497	479	539	472	463	481	470	454	475	470	368	375	454
Other Current Assets	58.41	86.38	112	71.29	74.41	93.66	109	92.72	81.20	71.94	71.05	79.74	71.94	77.27	71.30	71.05
Total Current Assets	1,050	1,143	1,358	1,445	921	919	859	705	743	641	590	637	641	529	510	590

Property, Plant and Equipment	387	444	418	396	385	366	353	342	333	322	314	326	322	316	319	314
Intangible Assets	212	213	54.04	382	426	418	375	634	691	921	919	914	921	910	912	919
Other Long Term Assets	473	433	648	288	297	316	288	333	272	283	262	293	283	282	273	262
Total Assets	2,123	2,234	2,478	2,511	2,029	2,019	1,875	2,013	2,038	2,168	2,085	2,171	2,168	2,038	2,015	2,085

Accounts Payable	172	190	177	157	170	167	126	143	136	140	127	143	140	104	105	127
Current Portion of Long-Term Debt	--	--	--	--	--	--	--	--	--	--	--	110	--	--	--	--
Other Current Liabilities	297	303	401	388	360	478	436	470	462	447	413	435	447	406	399	413
Total Current Liabilities	469	493	578	545	529	645	562	613	599	587	540	689	587	510	504	540

Long-Term Debt	--	--	--	--	--	--	--	--	--	45.00	70.00	--	45.00	36.50	59.30	70.00
Other Long-Term Liabilities	322	327	384	386	368	447	433	487	487	486	425	462	486	444	410	425
Total Liabilities	791	820	962	931	897	1,092	994	1,100	1,086	1,118	1,035	1,150	1,118	991	973	1,035

Common Stock	3.82	3.85	3.88	3.78	3.03	2.62	2.42	2.25	2.18	2.18	2.12	2.19	2.18	2.17	2.15	2.12
Retained Earnings	632	681	758	806	444	262	250	305	297	372	368	356	372	372	363	368
Additional Paid-In Capital	704	722	745	763	674	644	629	606	654	686	692	681	686	691	694	692
Total Equity	1,332	1,414	1,516	1,579	1,132	927	881	914	953	1,050	1,050	1,021	1,050	1,047	1,042	1,050
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Mar03	Mar04	Mar05	Mar06	Mar07	Mar08	Mar09	Mar10	Mar11	Mar12	TTM	Dec11	Mar12	Jun12	Sep12	Dec12

Net Income	103	49.83	76.48	143	158	134	140	141	--	88.37	73.52	21.59	27.12	10.47	10.59	25.34
Depreciation, Depletion and Amortization	53.81	55.18	56.39	50.19	55.03	55.17	53.13	45.00	50.33	60.55	65.20	15.94	15.85	15.37	15.76	18.23
Cash Flow from Others	220	153	109	36.57	-8.39	45.13	39.23	40.51	110	30.72	16.20	4.40	62.99	-7.71	-28.15	-10.93
Cash Flow from Operations	377	258	242	230	205	235	232	226	160	180	155	41.93	106	18.13	-1.80	32.65

Investment for Property, Plant & Equipement	-225	-74.60	-28.70	-35.37	-40.05	-24.86	-33.02	-19.35	-34.60	-46.70	-55.54	-8.90	-12.48	-11.09	-17.47	-14.50
Cash Flow from Acquisitions	--	-6.94	-105	-42.90	-51.82	-4.65	--	-284	-18.17	-249	--	--	--	--	--	--
Cash Flow from Investing	-302	-140	-212	-8.33	53.84	77.21	37.20	-239	-52.77	-297	-57.26	-8.97	-12.80	-11.69	-18.27	-14.50

Net Issuance of Stock	11.07	10.10	10.06	-102	-618	-370	-206	-131	-162	-17.73	-89.89	-0.25	-15.57	-13.26	-30.14	-30.92
Net Issuance of Debt	--	--	--	--	--	--	--	51.00	--	45.00	-40.00	-15.60	-65.00	-8.50	22.80	10.70
Other Financing	--	--	--	--	--	--	14.22	-45.53	80.37	11.15	14.61	2.01	2.65	2.52	6.16	3.29
Cash Flow from Financing	11.07	10.10	10.06	-102	-618	-370	-192	-125	-81.65	38.42	-115	-13.85	-77.92	-19.24	-1.19	-16.93

Net Change in Cash	86.16	135	42.77	114	-351	-44.74	62.17	-128	30.35	-81.06	-17.32	18.34	16.98	-15.67	-19.99	1.37

Free Cash Flow	152	184	214	194	165	210	199	207	125	133	99.39	33.03	93.48	7.04	-19.27	18.15
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Mar03	Mar04	Mar05	Mar06	Mar07	Mar08	Mar09	Mar10	Mar11	Mar12	Latest Q.	Dec11	Mar12	Jun12	Sep12	Dec12

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	Mar03	Mar04	Mar05	Mar06	Mar07	Mar08	Mar09	Mar10	Mar11	Mar12	Latest Q.	Dec11	Mar12	Jun12	Sep12	Dec12

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:

CPWR Quarterly/Annuals Reports

CPWR: 10-Q - COMPUWARE CORP (0000859014) (Filer): (10-Q) - 2012-11-06
CPWR: 10-Q - COMPUWARE CORP (0000859014) (Filer): (10-Q) - 2012-08-06
CPWR: 10-K - COMPUWARE CORP (0000859014) (Filer): (10-K) - 2012-05-25
CPWR: 10-Q - COMPUWARE CORP (0000859014) (Filer): (10-Q) - 2012-02-07
CPWR: 10-Q - COMPUWARE CORP (0000859014) (Filer): (10-Q) - 2011-11-07

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

CPWR Quarterly/Annuals Reports