Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 4.7  -1.5  -1.6 
EBITDA Growth (%) 3.1  8.3  7.5 
Free Cash Flow Growth (%) 4.3  10.1  53.6 
Book Value Growth (%) 11.2  5.7  8.5 

*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 ($)
5.05
4.92
5.53
5.70
5.97
6.95
7.92
7.04
7.00
6.85
6.87
1.72
1.70
1.72
1.71
1.74
EBITDA per Share
2.11
2.33
2.64
2.61
2.41
2.52
2.34
2.41
2.92
3.36
3.42
0.82
0.84
0.90
0.80
0.88
Free Cashflow per Share
2.13
1.94
2.09
1.63
2.66
2.36
1.77
2.63
2.74
3.07
3.61
0.85
0.62
0.76
0.83
1.40
Earnings per Share ($)
1.16
1.20
1.46
1.51
1.55
1.58
1.26
1.32
1.88
2.15
2.19
0.52
0.54
0.57
0.52
0.56
Dividends Per Share
0.47
0.42
0.46
0.38
0.55
0.61
0.62
0.62
0.62
0.84
0.68
0.16
0.17
0.17
0.17
0.17
Book Value per Share
7.50
8.39
9.22
10.52
11.77
12.03
21.62
15.23
16.74
18.06
18.55
17.09
17.48
17.88
18.02
18.55
Month End Stock Price
17.66
19.85
20.19
25.53
20.90
23.82
17.25
21.46
25.87
25.84
26.69
26.03
26.83
27.60
25.84
26.69
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
15.40
14.30
15.80
14.40
13.10
13.10
6.80
9.90
11.20
11.90
12.00
12.40
12.40
12.80
11.60
12.00
Return on Assets %
1.10
1.00
1.10
1.00
1.00
0.80
0.70
0.90
1.10
1.20
1.20
1.20
1.20
1.20
1.20
1.20
Return on Capital - Joel Greenblatt %
64.60
102
111
19.20
44.10
151
14.10
13,932
--
--
--
--
--
--
--
--
Debt to Equity
1.32
1.17
0.96
1.68
0.84
1.11
1.03
0.31
0.17
0.15
0.10
0.16
0.16
0.16
0.15
0.10
   
Operating Margin %
34.10
36.60
40.40
40.00
37.20
33.40
27.20
32.20
39.70
46.60
48.20
45.40
47.20
49.60
44.10
48.20
Net Margin %
22.90
24.40
26.40
26.50
25.90
22.80
18.50
21.50
26.80
31.40
32.20
30.40
31.50
32.90
30.50
32.20
   
Debt to Revenue
1.97
1.99
1.60
3.10
1.65
1.93
2.81
0.67
0.40
0.41
1.08
1.62
1.64
1.62
1.63
1.08
Interest Exp. to Revenue %
69.61
72.28
73.67
74.13
73.59
73.06
78.30
81.16
80.57
77.68
73.97
79.36
79.21
78.06
74.07
73.97
   
Asset Turnover
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
0.01
0.01
0.01
0.01
0.01
Buyback Ratio
--
--
--
--
--
--
-305
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
0.40
0.35
0.32
0.25
0.35
0.38
0.42
0.41
0.33
0.39
0.30
0.30
0.32
0.30
0.33
0.30
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
42.20
43.17
50.08
52.33
54.56
63.27
80.28
92.65
92.08
87.67
86.43
22.50
22.15
22.16
20.87
21.26
Non Interest Income
18.43
16.56
17.90
18.26
19.58
23.33
22.24
21.51
22.21
25.20
26.83
5.85
5.81
6.23
7.31
7.48
Revenue
60.63
59.73
67.97
70.59
74.14
86.60
103
114
114
113
113
28.35
27.96
28.39
28.17
28.74
   
Selling, General, &Admin. Expense
19.83
19.67
20.54
22.38
23.82
25.92
33.16
34.46
36.46
38.92
39.46
9.92
9.42
9.71
9.87
10.46
Credit Losses Provision
2.25
1.22
2.48
2.64
4.30
10.21
21.20
23.95
13.80
2.55
1.75
0.80
0.50
--
1.25
--
Other Expenses
13.27
10.54
12.48
13.28
16.10
19.01
17.86
16.72
16.31
15.98
15.64
4.09
4.14
3.89
3.87
3.74
Earnings Before DDA
25.28
28.29
32.48
32.29
29.92
31.45
30.31
39.03
47.71
55.42
56.41
13.55
13.90
14.79
13.18
14.54
   
Depreciation, Depletion and Amortization
4.58
6.45
5.04
4.06
2.34
2.55
2.46
2.25
2.33
2.84
2.85
0.68
0.69
0.70
0.77
0.69
   
Operating Income
20.69
21.85
27.44
28.24
27.58
28.91
27.85
36.78
45.38
52.58
53.55
12.87
13.21
14.09
12.41
13.85
Net Income
13.87
14.55
17.96
18.72
19.21
19.70
18.98
24.54
30.66
35.39
36.01
8.63
8.82
9.35
8.60
9.25
   
Preferred dividends
--
--
--
--
--
--
2.69
3.19
--
--
--
--
--
--
--
--
Earnings per Share ($)
1.16
1.20
1.46
1.51
1.55
1.58
1.26
1.32
1.88
2.15
2.19
0.52
0.54
0.57
0.52
0.56
Total Shares Outstanding
12.00
12.13
12.29
12.38
12.42
12.46
12.95
16.21
16.33
16.48
16.53
16.44
16.45
16.49
16.52
16.53
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
52.30
81.14
77.39
65.25
56.28
57.15
48.96
60.14
105
232
75.67
139
163
135
232
75.67
Net Loan
861
995
1,187
1,342
1,508
1,815
1,981
2,051
2,183
2,216
2,218
2,177
2,168
2,158
2,216
2,218
Securities & Investments
287
309
296
351
339
394
417
443
467
467
483
505
511
528
467
483
Accounts Receivable
5.01
5.77
7.42
8.72
9.13
8.60
8.60
9.07
9.61
8.49
9.24
9.48
9.45
9.74
8.49
9.24
Property, Plant and Equipment
26.16
25.06
24.56
25.18
27.53
30.52
29.58
30.41
34.74
34.84
34.50
35.02
34.96
34.97
34.84
34.50
Intangible Assets
6.43
6.22
6.00
5.80
5.59
5.38
5.18
5.12
5.07
5.02
5.01
5.06
5.04
5.03
5.02
5.01
Other Assets
34.36
30.19
36.10
39.57
42.99
67.03
80.68
84.01
85.03
101
102
84.58
83.89
81.63
101
102
Total Assets
1,271
1,453
1,635
1,837
1,989
2,377
2,572
2,682
2,890
3,064
2,928
2,955
2,974
2,952
3,064
2,928
   
Total Deposits
926
1,115
1,266
1,476
1,479
1,885
1,851
2,201
2,413
2,582
2,451
2,484
2,525
2,476
2,582
2,451
Accounts Payable
7.80
7.45
10.42
11.96
15.50
17.16
14.04
11.48
13.55
15.32
18.12
17.12
14.80
15.41
15.32
18.12
Current Portion of Long-Term Debt
58.16
77.59
77.47
187
91.24
45.84
217
30.00
--
--
--
--
--
--
--
--
Long-Term Debt
60.98
40.97
30.97
30.97
30.97
121
70.97
45.97
45.97
45.97
30.97
45.97
45.97
45.97
45.97
30.97
Other liabilities
128
110
136
0.34
226
158
138
146
144
123
121
127
101
120
123
121
Total Liabilities
1,181
1,351
1,521
1,707
1,843
2,228
2,292
2,435
2,616
2,766
2,621
2,674
2,687
2,657
2,766
2,621
   
Common Stock
1.45
1.45
1.45
--
--
--
--
--
--
--
--
88.01
--
--
--
--
Preferred Stock
--
--
--
--
--
--
54.10
--
--
--
--
--
--
--
--
--
Retained Earnings
80.26
89.86
102
117
129
141
150
161
182
204
213
188
194
201
204
213
Additional Paid-In Capital
10.51
12.46
14.29
17.98
19.53
22.09
83.49
85.77
87.38
90.04
90.46
88.01
88.44
89.26
90.04
90.46
Treasury Stock
-0.92
-0.75
-0.92
-1.13
-1.34
-1.55
-1.54
-1.42
-1.22
-1.64
-1.76
-1.39
-1.41
-1.61
-1.64
-1.76
Total Equity
90.02
102
113
130
146
150
280
247
273
298
307
281
288
295
298
307
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
13.87
14.55
17.96
18.72
19.21
19.70
18.98
24.54
30.66
35.39
36.01
8.63
8.82
9.35
8.60
9.25
Depreciation, Depletion and Amortization
4.58
6.45
5.04
4.06
2.34
2.55
2.46
2.25
2.33
2.84
2.85
0.68
0.69
0.70
0.77
0.69
Cash Flow from Others
7.09
2.59
2.67
-2.58
11.49
7.11
2.83
18.91
18.35
12.36
20.86
4.67
0.74
2.53
4.41
13.17
Cash Flow from Operations
25.54
23.58
25.67
20.19
33.04
29.35
24.26
45.70
51.34
50.59
59.73
13.97
10.25
12.58
13.79
23.11
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-1.32
-3.03
-6.66
--
--
--
--
--
--
--
Cash Flow from Acquisitions
-0.60
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-73.28
-144
-209
-164
-211
-410
-204
-120
-177
-58.72
-80.93
-3.22
5.18
6.25
-66.92
-25.43
   
Net Issuance of Stock
0.47
1.55
1.00
1.63
0.92
1.90
57.69
-0.21
-0.24
-0.42
-0.42
-0.17
-0.01
-0.21
-0.03
-0.17
Net Issuance of Preferred Stock
--
--
--
--
--
--
56.04
-56.04
--
--
--
--
--
--
--
--
Net Issuance of Debt
8.80
-19.11
15.89
-24.06
129
-23.56
101
-205
-32.06
-20.11
-26.65
-16.83
-26.47
19.86
3.33
-23.37
Cash Flow for Dividends
-4.31
-4.81
-5.36
-5.91
-6.64
-7.42
-9.72
-11.59
-10.06
-13.64
-11.13
-2.52
-2.79
-2.78
-5.56
--
Other Financing
13.07
189
151
210
3.15
406
-33.38
351
212
170
-31.96
71.20
41.77
-49.25
106
-131
Cash Flow from Financing
18.03
167
162
181
126
377
172
78.11
170
136
-70.16
51.69
12.50
-32.38
104
-154
   
Net Change in Cash
-29.71
46.42
-21.18
37.02
-52.01
-3.68
-8.02
4.16
44.44
128
-91.36
62.44
27.92
-13.55
50.84
-157
   
Free Cash Flow
25.54
23.58
25.67
20.19
33.04
29.35
22.94
42.67
44.68
50.59
59.73
13.97
10.25
12.58
13.79
23.11
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:

LKFN 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