Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 2.5  -2.4  4.3 
EBITDA Growth (%) 4.4  -7.1  10.1 
Free Cash Flow Growth (%) -42.5 
Book Value Growth (%) 8.8  18.5  11.4 

*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 ($)
3.00
3.08
3.41
3.35
4.09
4.45
3.65
3.41
3.83
3.84
3.92
0.93
1.01
0.95
0.95
1.01
EBITDA per Share
0.73
0.64
1.06
1.27
1.64
1.88
1.24
0.61
1.26
1.29
1.31
0.28
0.38
0.32
0.31
0.30
Free Cashflow per Share
0.01
0.50
0.52
1.37
1.43
--
1.12
-0.12
1.86
0.88
0.50
0.04
-0.29
0.45
0.67
-0.33
Earnings per Share ($)
0.35
0.21
0.55
0.95
1.97
1.05
0.68
0.38
0.70
0.69
0.69
0.15
0.20
0.19
0.15
0.15
Dividends Per Share
0.05
0.07
0.09
0.14
0.20
0.22
0.24
0.24
0.24
0.24
0.24
0.06
0.06
0.06
0.06
0.06
Book Value per Share
3.27
3.21
3.40
3.89
3.05
3.51
4.37
5.21
6.28
6.84
6.95
6.24
6.47
6.75
6.81
6.95
Month End Stock Price
11.84
11.96
14.67
19.34
25.55
16.17
18.82
17.11
11.26
14.36
17.69
14.37
12.93
12.79
14.36
17.69
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
10.60
6.50
16.30
24.50
64.50
29.80
15.50
7.30
11.20
9.70
8.40
9.20
12.00
10.40
8.80
8.40
Return on Assets %
1.00
0.60
1.50
2.50
5.70
2.30
1.00
0.50
0.80
0.70
0.80
0.80
0.80
0.80
0.80
0.80
Debt to Equity
0.40
0.29
0.27
0.08
0.24
0.22
0.30
0.32
0.26
0.17
0.17
0.24
0.22
0.19
0.17
0.17
   
Operating Margin %
17.40
15.30
26.50
34.30
37.10
39.40
30.20
14.20
29.60
29.60
25.50
26.30
33.60
29.90
28.30
25.50
Net Margin %
11.50
6.80
16.20
28.50
48.20
23.50
18.60
11.10
18.30
18.90
15.90
16.40
21.40
20.50
17.30
15.90
   
Debt to Revenue
0.43
0.30
0.27
0.09
0.18
0.17
0.36
0.49
0.43
0.33
1.26
1.68
1.55
1.47
1.34
1.26
Interest Exp. to Revenue %
17.84
22.28
28.16
33.28
32.98
32.33
29.43
37.39
36.63
36.01
36.19
36.50
35.59
36.40
35.58
36.19
   
Asset Turnover
0.09
0.09
0.09
0.09
0.12
0.10
0.06
0.04
0.04
0.04
0.01
0.01
0.01
0.01
0.01
0.01
Buyback Ratio
--
--
--
--
--
--
--
-120
--
--
--
--
--
--
--
--
Dividend Payout Ratio
0.14
0.35
0.16
0.14
0.10
0.21
0.35
0.63
0.34
0.33
0.37
0.39
0.28
0.31
0.36
0.37
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
729
936
1,257
1,434
1,647
1,665
1,245
1,325
1,725
1,764
1,799
434
458
439
433
469
Non Interest Income
3,358
3,266
3,207
2,875
3,347
3,485
2,986
2,751
2,984
3,135
3,207
755
829
767
784
827
Revenue
4,087
4,202
4,464
4,309
4,994
5,150
4,231
4,076
4,709
4,899
5,006
1,189
1,287
1,206
1,217
1,296
   
Selling, General, &Admin. Expense
1,910
2,061
2,080
1,808
2,011
1,910
1,941
2,296
2,180
2,264
2,338
590
558
544
572
664
Credit Losses Provision
--
--
--
--
--
--
38.00
27.00
18.00
16.00
22.00
--
4.00
10.00
2.00
6.00
Other Expenses
1,183
1,270
991
868
974
1,060
817
1,027
964
973
979
238
245
241
249
244
Earnings Before DDA
994
871
1,393
1,633
2,009
2,180
1,435
726
1,547
1,646
1,667
361
480
411
394
382
   
Depreciation, Depletion and Amortization
284
226
208
157
156
152
159
146
155
196
199
48.00
48.00
50.00
50.00
51.00
   
Operating Income
710
645
1,185
1,476
1,853
2,028
1,276
580
1,392
1,450
1,468
313
432
361
344
331
Net Income
472
286
725
1,227
2,407
1,212
787
454
864
928
939
195
275
247
211
206
   
Preferred dividends
--
--
--
--
--
--
--
--
--
45.00
53.00
--
14.00
9.00
22.00
8.00
Earnings per Share ($)
0.35
0.21
0.55
0.95
1.97
1.05
0.68
0.38
0.70
0.69
0.69
0.15
0.20
0.19
0.15
0.15
Total Shares Outstanding
1,364
1,365
1,308
1,286
1,222
1,157
1,160
1,194
1,229
1,275
1,282
1,273
1,274
1,275
1,281
1,282
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
2,832
2,778
2,330
4,507
6,764
5,442
26,614
27,680
8,679
12,663
33,828
33,699
30,812
33,564
12,663
33,828
Money Market Investments
--
--
--
10,862
8,803
14,685
--
--
--
28,469
--
--
--
--
28,469
--
Net Loan
5,765
6,842
8,523
2,364
3,487
6,085
7,452
8,910
9,882
10,726
11,300
9,812
9,839
10,102
10,726
11,300
Securities & Investments
25,366
24,354
22,116
6,386
8,201
15,315
29,875
42,092
49,666
65,012
72,274
53,229
55,980
58,573
65,012
72,274
Accounts Receivable
9,137
10,323
11,600
11,577
13,039
7,888
9,187
11,650
11,302
14,358
12,921
11,795
12,272
12,521
14,358
12,921
Property, Plant and Equipment
956
903
797
602
617
661
641
624
685
675
681
684
677
672
675
681
Intangible Assets
979
964
952
419
525
528
528
631
1,487
1,937
1,533
1,480
1,469
1,451
1,937
1,533
Other Assets
831
969
1,033
12,275
850
1,071
1,134
981
26,852
-203
787
783
767
775
-203
787
Total Assets
45,866
47,133
47,351
48,992
42,286
51,675
75,431
92,568
108,553
133,637
133,324
111,482
111,816
117,658
133,637
133,324
   
Total Deposits
8,308
11,118
14,108
11,020
13,822
23,841
38,820
50,590
60,854
79,377
82,424
62,259
66,257
68,756
79,377
82,424
Accounts Payable
29,999
28,985
26,219
22,443
22,212
21,356
30,026
33,746
37,984
43,039
39,493
38,886
34,450
37,661
43,039
39,493
Current Portion of Long-Term Debt
996
663
672
--
--
--
--
--
--
--
--
--
--
--
--
--
Long-Term Debt
772
585
514
388
899
883
1,512
2,006
2,001
1,632
1,631
2,000
1,999
1,776
1,632
1,631
Other liabilities
1,330
1,396
1,388
10,133
1,621
1,534
--
--
--
--
--
--
--
--
--
--
Total Liabilities
41,405
42,747
42,901
43,984
38,554
47,614
70,358
86,342
100,839
124,048
123,548
103,145
102,706
108,193
124,048
123,548
   
Common Stock
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
Preferred Stock
--
--
--
--
--
--
--
--
--
865
866
394
863
864
865
866
Retained Earnings
3,125
3,258
3,847
4,901
5,776
6,735
7,243
7,409
7,978
8,554
8,674
8,097
8,280
8,442
8,554
8,674
Additional Paid-In Capital
1,749
1,769
1,827
1,868
2,107
2,214
2,298
3,034
3,826
3,881
3,911
3,842
3,870
3,890
3,881
3,911
Treasury Stock
-319
-591
-1,124
-1,739
-4,148
-4,349
-4,291
-4,247
-4,113
-4,024
-3,990
-4,087
-4,072
-4,058
-4,024
-3,990
Total Equity
4,461
4,386
4,450
5,008
3,732
4,061
5,073
6,226
7,714
9,589
9,776
8,337
9,110
9,465
9,589
9,776
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
472
286
725
1,227
2,407
1,212
787
454
864
928
939
195
275
247
211
206
Depreciation, Depletion and Amortization
284
226
208
157
156
152
159
146
155
196
199
48.00
48.00
50.00
50.00
51.00
Cash Flow from Others
-749
174
-258
376
-817
-1,362
491
-609
1,445
142
-338
-145
-653
308
632
-625
Cash Flow from Operations
7.00
686
675
1,760
1,746
2.00
1,437
-9.00
2,464
1,266
800
98.00
-330
605
893
-368
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-140
-129
-180
-148
-155
-42.00
-34.00
-31.00
-41.00
-49.00
Cash Flow from Acquisitions
-374
--
--
--
-119
-5.00
--
-44.00
54.00
-80.00
-80.00
--
--
--
-80.00
--
Cash Flow from Investing
-3,688
-2,558
-3,368
-3,240
367
-10,901
-14,057
-15,410
-8,667
-16,260
-20,575
-3,720
-2,768
-2,354
-7,418
-8,035
   
Net Issuance of Stock
2.00
-332
-582
-615
-2,328
-219
--
543
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
863
469
394
470
-1.00
--
--
Net Issuance of Debt
388
-512
-47.00
-68.00
506
-20.00
667
496
-116
-82.00
-383
-1.00
-2.00
-204
125
-302
Cash Flow for Dividends
-68.00
-101
-116
-173
-1,500
-253
-279
-288
-295
-337
-358
-77.00
-77.00
-98.00
-85.00
-98.00
Other Financing
3,077
2,810
2,990
4,938
3,466
10,069
15,031
11,358
10,362
18,534
20,184
1,421
4,002
2,486
10,625
3,071
Cash Flow from Financing
3,399
1,865
2,245
4,082
144
9,577
15,419
12,109
9,951
18,978
19,912
1,737
4,393
2,183
10,665
2,671
   
Net Change in Cash
-282
-7.00
-448
2,602
2,257
-1,322
2,799
-3,310
3,748
3,984
137
-1,885
1,295
434
4,140
-5,732
   
Free Cash Flow
7.00
686
675
1,760
1,746
2.00
1,297
-138
2,284
1,118
645
56.00
-364
574
852
-417
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:

SCHW Quarterly/Annuals Reports




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