Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.3  3.6  -2.6 
EBITDA Growth (%) -5.6  8.9  -1.7 
Free Cash Flow Growth (%) -0.6  -17.5  -10.5 
Book Value Growth (%) 5.7  1.9 

*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 ($)
3.12
3.12
3.07
2.95
3.04
2.67
3.12
3.12
3.29
3.10
3.04
0.73
0.74
0.82
0.77
0.71
EBITDA per Share
1.85
1.77
1.71
1.52
1.52
0.83
1.13
1.19
1.25
1.21
1.17
0.27
0.27
0.35
0.30
0.25
Free Cashflow per Share
1.52
1.10
0.75
1.47
6.38
5.73
0.47
1.49
0.98
1.52
1.02
0.67
0.08
0.34
0.41
0.19
Earnings per Share ($)
1.04
1.06
1.06
1.05
1.00
0.58
0.58
0.74
0.75
0.73
0.72
0.17
0.17
0.20
0.19
0.16
Dividends Per Share
0.57
0.60
0.62
0.64
0.65
0.66
0.66
0.65
0.66
0.65
0.65
0.16
0.16
0.16
0.16
0.16
Book Value per Share
4.45
4.83
6.06
6.06
6.17
6.76
7.49
7.29
7.10
7.61
7.58
7.22
7.62
7.66
7.60
7.58
Month End Stock Price
18.85
18.80
17.13
19.78
14.93
16.66
12.21
12.97
11.78
9.30
10.24
12.33
10.60
10.02
9.30
10.24
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
23.50
21.80
17.50
17.20
16.10
6.90
9.30
10.10
10.60
9.60
8.40
9.20
8.80
10.40
10.00
8.40
Return on Assets %
1.60
1.40
1.30
1.30
1.20
0.60
0.80
0.90
0.90
0.90
0.80
0.80
0.80
1.20
0.80
0.80
Return on Capital - Joel Greenblatt %
81.00
45.00
45.60
62.10
33.90
35.00
--
204
199
--
--
109
54.80
--
--
--
Debt to Equity
2.95
3.39
3.04
3.00
3.76
2.80
2.67
2.56
2.47
2.02
2.01
2.23
2.29
2.10
2.02
2.01
   
Operating Margin %
51.00
50.10
48.80
44.00
43.80
26.10
32.10
33.70
33.60
34.40
31.20
33.20
32.30
38.10
33.80
31.20
Net Margin %
33.60
33.80
34.60
35.30
32.70
22.10
22.30
23.70
22.80
23.50
22.20
23.00
22.50
24.30
24.20
22.20
   
Debt to Revenue
4.21
5.26
5.99
6.15
7.63
9.00
6.41
5.98
5.32
4.98
21.47
22.18
23.53
19.58
19.95
21.47
Interest Exp. to Revenue %
76.31
81.53
84.39
84.44
81.56
99.23
86.15
83.52
80.87
80.20
77.86
84.94
83.55
75.05
77.80
77.86
   
Asset Turnover
0.05
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.01
0.01
0.01
0.01
0.01
0.01
Buyback Ratio
--
--
--
--
--
-2.10
-121
-6.40
-6.00
-5.40
-4.70
-5.30
-7.20
-5.00
-4.40
-4.70
Dividend Payout Ratio
0.55
0.57
0.59
0.61
0.66
1.12
0.95
0.89
0.88
0.90
1.04
0.98
0.98
0.82
0.88
1.04
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
349
372
398
391
382
421
449
463
475
490
472
127
122
122
119
110
Non Interest Income
108
84.33
73.71
72.06
86.28
3.26
72.25
91.33
112
121
130
22.60
24.03
40.50
33.83
31.30
Revenue
457
457
472
463
468
424
522
554
587
611
602
150
146
162
152
141
   
Selling, General, &Admin. Expense
127
132
140
147
149
161
187
194
197
221
221
56.33
56.26
54.91
53.86
55.73
Credit Losses Provision
7.35
8.00
4.34
9.27
11.88
28.28
47.99
49.46
53.34
25.55
21.62
5.70
7.41
7.25
5.20
1.77
Other Expenses
51.37
57.67
65.48
68.81
74.29
103
96.58
100
113
125
127
31.80
28.22
31.11
34.15
33.16
Earnings Before DDA
271
259
263
238
233
132
190
211
223
239
233
56.22
54.22
69.05
59.14
50.68
   
Depreciation, Depletion and Amortization
38.14
30.62
32.40
34.70
28.31
21.85
22.20
23.57
25.70
28.26
28.40
6.42
7.03
7.20
7.61
6.55
   
Operating Income
233
229
230
204
205
111
168
187
197
210
205
49.81
47.19
61.85
51.53
44.12
Net Income
153
154
163
164
153
93.59
116
131
134
144
140
34.53
32.82
39.45
36.83
31.31
   
Preferred dividends
--
--
--
--
--
2.09
19.52
--
--
--
--
--
--
--
--
--
Earnings per Share ($)
1.04
1.06
1.06
1.05
1.00
0.58
0.58
0.74
0.75
0.73
0.72
0.17
0.17
0.20
0.19
0.16
Total Shares Outstanding
147
147
154
157
154
159
167
178
178
197
199
207
197
197
198
199
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
218
163
260
244
228
581
661
366
379
853
970
501
452
605
853
970
Money Market Investments
--
--
--
175
9.00
--
--
--
--
--
--
--
--
--
--
--
Net Loan
6,108
6,869
8,059
8,262
8,427
10,055
9,294
9,241
9,691
11,013
10,825
11,033
11,324
11,169
11,013
10,825
Securities & Investments
3,042
3,179
3,272
2,884
2,885
2,624
2,970
2,991
2,547
2,430
2,543
2,732
2,516
2,321
2,430
2,543
Accounts Receivable
40.45
46.74
57.28
63.36
56.58
67.13
63.23
155
127
97.37
97.59
127
115
107
97.37
97.59
Property, Plant and Equipment
129
161
183
209
228
256
266
266
265
279
277
273
274
276
279
277
Intangible Assets
52.05
45.89
217
211
205
321
321
344
339
459
463
449
447
449
459
463
Other Assets
292
299
388
347
711
814
709
782
896
882
853
836
891
844
882
853
Total Assets
9,881
10,763
12,436
12,395
12,749
14,718
14,284
14,144
14,245
16,013
16,029
15,950
16,018
15,771
16,013
16,029
   
Total Deposits
7,163
7,519
8,570
8,488
8,091
9,233
9,547
9,364
9,673
11,264
11,303
10,957
10,872
10,921
11,264
11,303
Accounts Payable
--
--
--
--
--
298
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
377
510
583
363
605
640
216
192
213
154
147
411
523
289
154
147
Long-Term Debt
1,547
1,890
2,246
2,485
2,964
3,174
3,127
3,121
2,912
2,886
2,887
2,917
2,915
2,889
2,886
2,887
Other liabilities
140
137
106
110
139
9.41
140
172
181
206
184
172
205
159
206
184
Total Liabilities
9,228
10,056
11,504
11,445
11,800
13,355
13,031
12,849
12,978
14,510
14,521
14,457
14,515
14,258
14,510
14,521
   
Common Stock
33.30
34.93
39.30
41.21
43.19
48.23
--
--
--
--
--
--
69.31
--
--
--
Preferred Stock
--
--
--
--
--
292
--
--
--
--
--
--
--
--
--
--
Retained Earnings
288
232
177
97.64
104
85.23
73.59
79.80
90.01
93.50
92.45
92.17
92.93
100
93.50
92.45
Additional Paid-In Capital
319
438
741
881
880
1,095
1,233
1,235
1,239
1,460
1,464
1,450
1,454
1,457
1,460
1,464
Treasury Stock
-7.70
-0.69
-2.14
-39.41
-65.26
-47.55
-34.21
-14.25
-0.41
-0.55
-0.51
-0.06
-0.02
-0.16
-0.55
-0.51
Total Equity
653
708
932
950
949
1,364
1,253
1,295
1,266
1,502
1,508
1,493
1,503
1,513
1,502
1,508
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
153
154
163
164
153
93.59
116
131
134
144
140
34.53
32.82
39.45
36.83
31.31
Depreciation, Depletion and Amortization
38.14
30.62
32.40
34.70
28.31
21.85
22.20
23.57
25.70
28.26
28.40
6.42
7.03
7.20
7.61
6.55
Cash Flow from Others
31.67
-23.45
-79.75
32.26
800
823
-33.71
124
31.99
151
53.45
100
-20.09
26.66
44.40
2.48
Cash Flow from Operations
223
162
116
231
981
938
105
279
191
323
222
141
19.76
73.31
88.84
40.34
   
Investment for Property, Plant & Equipement
--
--
--
--
--
-29.88
-25.28
-14.60
-16.40
-22.74
-22.35
-3.81
-4.60
-6.80
-7.53
-3.42
Cash Flow from Acquisitions
--
--
--
--
--
35.38
-0.29
44.23
--
118
--
118
--
--
--
--
Cash Flow from Investing
-834
-962
-491
136
-1,355
-1,306
429
429
-193
184
314
-53.79
-65.74
321
-18.22
76.75
   
Net Issuance of Stock
-31.90
0.26
-4.21
-45.29
-33.33
1.99
140
8.39
8.03
7.81
7.45
1.84
2.37
1.97
1.63
1.48
Net Issuance of Preferred Stock
--
--
--
--
--
300
-300
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
220
476
386
19.38
722
84.84
-485
-58.58
-186
-126
-291
158
112
-260
-136
-8.06
Cash Flow for Dividends
-82.93
-86.68
-92.84
-99.25
-99.96
-103
-109
-115
-117
-126
-129
-29.36
-32.38
-32.06
-32.09
-32.15
Other Financing
480
356
182
-82.35
-397
427
301
-838
309
211
345
-96.21
-85.51
49.12
343
38.57
Cash Flow from Financing
585
745
471
-208
192
711
-453
-1,003
14.27
-32.97
-67.29
34.17
-3.14
-241
177
-0.15
   
Net Change in Cash
-25.76
-54.80
96.67
159
-182
343
80.83
-295
12.76
474
469
122
-49.12
154
248
117
   
Free Cash Flow
223
162
116
231
981
908
79.27
264
175
301
200
138
15.16
66.51
81.32
36.92
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:

VLY 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