Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  65.30  -10.40 
EBITDA Growth (%) 0.00  0.00  -62.20 
EBIT Growth (%) 0.00  0.00  -68.30 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 0.00  0.00  15.00 

*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 listDownload 15-Y Financial 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 DataAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue per Share ($)
--
3.02
4.67
10.04
19.37
17.23
5.84
3.44
3.99
5.01
4.79
EBITDA per Share ($)
--
-0.11
0.36
3.35
4.13
2.30
1.54
-0.84
0.53
1.30
1.31
EBIT per Share ($)
--
-0.14
0.30
3.23
3.84
1.85
1.46
-0.95
0.43
1.17
1.20
Earnings per Share (diluted) ($)
--
-0.14
0.30
2.40
2.40
1.66
0.91
-0.57
0.27
0.74
1.22
eps without NRI ($)
--
-0.14
0.30
2.40
2.40
1.66
0.91
-0.57
0.27
0.74
1.22
Free Cashflow per Share ($)
--
-1.51
-1.08
-47.84
-37.99
26.30
-18.59
16.40
5.72
1.16
3.02
Dividends Per Share
--
--
--
--
--
--
--
--
--
--
--
Book Value Per Share ($)
--
3.66
4.02
8.37
10.92
13.12
11.41
10.92
11.13
11.90
13.12
Tangible Book per share ($)
--
3.66
0.43
1.23
-17.51
-18.87
-13.17
-17.51
-18.17
-18.65
-18.87
Month End Stock Price ($)
--
--
--
30.98
36.96
29.92
56.23
36.96
32.46
35.70
34.22
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Return on Equity %
--
-3.81
7.77
39.52
24.91
14.24
33.11
-20.20
9.65
25.50
39.18
Return on Assets %
--
-0.61
1.12
4.61
2.05
1.16
2.25
-1.31
0.75
2.33
4.04
Return on Capital - Joel Greenblatt %
--
-2.11
4.33
12.00
14.72
141.32
13.27
-299.72
129.74
347.58
357.29
Debt to Equity
2.93
3.72
4.51
12.45
9.66
6.91
14.04
9.66
9.28
8.26
6.91
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
-131.48
-4.70
6.39
32.21
19.80
10.76
25.02
-27.54
10.75
23.34
25.09
Net Margin %
-131.50
-4.70
6.39
23.91
12.41
9.66
15.51
-16.31
6.68
14.69
25.46
   
Total Equity to Total Asset
0.21
0.13
0.16
0.11
0.07
0.11
0.06
0.07
0.09
0.10
0.11
LT Debt to Total Asset
--
--
0.71
0.67
0.68
0.76
0.85
0.68
0.80
0.80
0.76
   
Asset Turnover
--
0.13
0.18
0.19
0.17
0.12
0.04
0.02
0.03
0.04
0.04
Dividend Payout Ratio
--
--
--
--
--
--
--
--
--
--
--
   
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
   Interest Income
53
99
67
72
197
181
64
51
44
43
43
   Interest Expense
-70
-116
-105
-197
-539
-573
-168
-160
-157
-139
-117
Net Interest Income
-17
-17
-39
-126
-342
-392
-104
-109
-113
-96
-73
Non Interest Income
79
228
366
984
2,090
1,953
632
421
472
549
510
Revenue
62
211
327
859
1,749
1,561
528
312
360
452
437
   
Selling, General, &Admin. Expense
121
192
257
560
1,358
1,352
381
386
313
335
318
Advertising
--
5
5
5
--
--
--
--
--
--
--
Credit Losses Provision
--
3
4
2
--
--
--
--
--
--
--
Other Expenses
19
24
41
12
18
1
8
2
-0
-0
-0
SpecialCharges
--
--
--
--
--
--
--
--
--
--
--
Research &Development
--
--
--
--
--
--
--
--
--
--
--
EBITDA
-79
-8
25
286
373
208
139
-76
47
117
119
   
Depreciation, Depletion and Amortization
2
2
4
10
27
40
7
10
9
12
10
Operating Income
-81
-10
21
277
346
168
132
-86
39
106
110
Operating Margin %
-131.48
-4.70
6.39
32.21
19.80
10.76
25.02
-27.54
10.75
23.34
25.09
   
Other Income (Minority Interest)
--
--
--
--
--
0
--
--
0
-0
-0
Pre-Tax Income
--
-10
21
277
346
168
132
-86
39
106
110
Tax Provision
--
--
--
-71
-129
-17
-50
35
-15
-39
2
Tax Rate %
--
--
--
25.78
37.31
10.25
38.00
40.76
38.78
36.88
-1.55
Net Income (Continuing Operations)
-81
-10
21
205
217
151
82
-51
24
67
111
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
Net Income
-81
-10
21
205
217
151
82
-51
24
66
111
Net Margin %
-131.50
-4.70
6.39
23.91
12.41
9.66
15.51
-16.31
6.68
14.69
25.46
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
--
-0.14
0.30
2.41
2.43
1.67
0.92
-0.57
0.27
0.74
1.23
EPS (Diluted)
--
-0.14
0.30
2.40
2.40
1.66
0.91
-0.57
0.27
0.74
1.22
Shares Outstanding (Diluted)
--
70.0
70.0
85.5
90.3
91.1
90.4
90.6
90.1
90.2
91.1
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Sep13 Dec13 Mar14 Jun14 Sep14
   
Cash and cash equivalents
42
21
62
153
442
270
275
442
404
624
270
Money Market Investments
53
91
71
393
593
294
742
593
472
335
294
Net Loan
505
1,176
702
1,719
2,814
1,892
4,082
2,814
1,946
2,424
1,892
Securities & Investments
2
--
--
--
--
--
--
--
--
--
--
Accounts Receivable
510
439
561
3,044
5,636
3,060
7,576
5,636
4,057
2,013
3,060
Deferred Policy Acquisition Costs
--
--
--
--
--
--
--
--
--
--
--
Property, Plant and Equipment
7
8
24
75
119
122
110
119
119
124
122
Intangible Assets
--
--
251
647
2,564
2,911
2,221
2,564
2,651
2,767
2,911
Other Assets
162
211
116
1,095
1,858
2,328
2,062
1,858
1,984
2,882
2,328
Total Assets
1,280
1,947
1,788
7,126
14,027
10,877
17,068
14,027
11,633
11,168
10,877
   
Total Deposits
--
--
--
--
--
--
--
--
--
--
--
Accounts Payable
67
75
159
573
1,242
1,345
1,196
1,242
1,155
1,072
1,345
Current Portion of Long-Term Debt
772
954
3
4,664
--
--
--
--
--
--
--
Long-Term Debt
--
--
1,266
4,765
9,518
8,245
14,483
9,518
9,343
8,900
8,245
Debt to Equity
2.93
3.72
4.51
12.45
9.66
6.91
14.04
9.66
9.28
8.26
6.91
Other liabilities
178
662
79
-3,634
2,283
93
358
2,283
127
118
93
Total Liabilities
1,016
1,691
1,507
6,368
13,042
9,684
16,037
13,042
10,625
10,090
9,684
   
Common Stock
--
--
--
1
1
1
1
1
1
1
1
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
--
--
--
205
422
624
473
422
446
513
624
Accumulated other comprehensive income (loss)
--
--
--
--
2
--
1
2
--
--
--
Additional Paid-In Capital
--
--
--
556
567
587
562
567
572
580
587
Treasury Stock
--
--
--
--
-7
-18
-7
-7
-12
-16
-18
Total Equity
264
256
281
758
985
1,193
1,031
985
1,007
1,078
1,193
Total Equity to Total Asset
0.21
0.13
0.16
0.11
0.07
0.11
0.06
0.07
0.09
0.10
0.11
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
  Net Income
-81
-10
21
205
217
151
82
-51
24
66
111
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
-81
-10
21
205
217
151
82
-51
24
66
111
Depreciation, Depletion and Amortization
2
2
4
10
27
40
7
10
9
12
10
  Change In Receivables
-87
45
-79
-753
-857
-159
-467
-761
-12
857
-243
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
13
8
102
299
647
119
180
144
-122
-138
235
Change In Working Capital
-83
52
-22
-1,094
-1,002
-551
-730
-616
-319
604
-219
Change In DeferredTax
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
79
-146
-32
-1,079
-1,076
2,292
349
1,345
903
-467
511
Cash Flow from Operations
-84
-102
-29
-1,958
-1,834
1,932
-292
688
617
214
412
   
Purchase Of Property, Plant, Equipment
-3
-4
-20
-2,134
-1,596
451
-1,388
799
-102
-109
-137
Sale Of Property, Plant, Equipment
--
--
--
--
--
10
--
--
--
--
10
Purchase Of Business
--
--
--
--
-88
-88
--
-88
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
--
--
-7
--
--
--
--
--
--
--
--
Sale Of Investment
--
74
28
1
53
63
21
-8
23
16
31
Net Intangibles Purchase And Sale
-1
--
-27
-2,108
-1,547
483
-1,372
800
-93
-95
-129
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
30
101
-82
-2,157
-1,374
1,246
-1,346
1,039
104
210
-107
   
Issuance of Stock
--
--
--
247
--
--
--
--
--
--
--
Repurchase of Stock
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
115
-2
165
3,445
2,462
-4,790
1,974
-2,566
-1,021
-418
-786
Cash Flow for Dividends
--
--
-4
--
--
--
--
--
--
--
--
Other Financing
-29
-18
-9
513
1,034
1,607
-446
1,006
261
213
126
Cash Flow from Financing
86
-20
152
4,206
3,497
-3,184
1,528
-1,560
-759
-204
-660
   
Net Change in Cash
32
-20
41
90
289
-6
-111
167
-38
220
-354
Capital Expenditure
-4
-4
-47
-2,134
-1,596
451
-1,388
799
-102
-109
-137
Free Cash Flow
-88
-106
-76
-4,092
-3,430
2,382
-1,681
1,487
515
105
276
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Dec13 Current Sep13 Dec13 Mar14 Jun14 Sep14
   
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
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
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Dec13 Current Sep13 Dec13 Mar14 Jun14 Sep14
   
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
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
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
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
Net Current Asset Value (per share)
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
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
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
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
Earning Power 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
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
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
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
Sloan 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
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
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
Shares Buyback 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
YoY Rev. per Sh. Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY EPS Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY EBITDA Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding (Basic) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding Premium Member Only Premium Member Only Premium Member Only 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

GuruFocus has scanned the fundamental data of NSM and found 3 Severe Warning Signs, 2 Medium Warning Signs and Good Signs. Click here for details.

Change log: Nov. 19, 2014: Added 'Earning Power Value (per share)' below 'Graham Number (per share)'. Nov. 6, 2014: Added 'Cash Conversion Cycle' below 'Days Inventory'. Nov. 3, 2014: Added 'Days Accounts Payable' below 'Days Sales Outstanding'. Oct. 27, 2014: Added 'Shares Outstanding' below 'Shares Outstanding (Basic)'. Oct. 27, 2014: Moved 'Shares Outstanding (Basic)' below 'YoY EBITDA Growth (%)'. Oct. 16, 2014: Added 'Capital Expenditure' below 'Net Change in Cash'. Oct. 9, 2014: Added 'eps without NRI' below 'Earnings per Share (diluted)'. Oct. 9, 2014: Added 'Tangible Book per share' below 'Book Value Per Share'. Oct. 9, 2014: Added 'Sloan Ratio' below 'Beneish M-Score'. Sept. 26, 2014: Added 'DeferredTaxAndRevenue' above 'Other Current Liabilities', and remove its portion from 'Other Current Liabilities' during calculation. Sept. 26, 2014: Changed name of the field from 'DeferredTaxAndRevenue' to 'NonCurrent Deferred Liabilities'. Sept. 24, 2014: Income Statement added 'Tax Rate %' below 'Tax Provision'. Sept. 24, 2014: Balance Sheet: Added 'Debt to Equity' below 'Long Term Debt', and 'Total Equity to Total Asset' below 'Total Equity'. Sept. 24, 2014: Income Statement added 'Gross Margin %' below 'Gross Profit', 'Operating Margin %' below 'Operating Income', 'Net Margin %' below 'Net Income'. Sept. 24, 2014: Cash Flow Statement: 'Net Issuance of Stock' is seperated into two rows: 'Issuance of Stock', and 'Repurchase of Stock'. Feb. 10, 2014: added row 54 - Other operating charges, and row 106-Accumulated other comprehensive income (loss)

Switch to Another Stock:

NSM 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