Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 6.6  1.6 
EBITDA Growth (%) 2.8  4.5 
Free Cash Flow Growth (%)
Book Value Growth (%) 9.6  1.1 

*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
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
0.40
1.78
2.78
2.84
2.68
2.41
2.74
3.10
3.25
3.25
0.77
0.80
0.82
0.85
0.78
EBITDA per Share
0.25
1.15
1.43
0.03
1.42
1.32
1.26
1.42
1.57
1.61
0.37
0.41
0.39
0.40
0.41
Free Cashflow per Share
-16.97
-14.90
-12.01
-7.74
-3.45
0.12
-3.71
-1.94
-1.09
-1.39
-0.03
-0.97
-1.35
1.15
-0.22
Earnings per Share ($)
0.29
1.78
1.61
1.37
-1.56
1.99
3.91
1.56
2.21
2.03
0.49
0.41
0.59
0.71
0.32
Dividends Per Share
0.30
1.30
1.54
1.66
1.68
1.47
1.40
1.41
1.50
1.51
0.37
0.37
0.38
0.38
0.38
Book Value per Share
14.43
24.25
18.29
16.93
12.21
12.37
17.26
15.36
17.33
16.00
15.82
15.53
16.77
16.05
16.00
Month End Stock Price
19.43
16.07
19.11
14.63
6.33
12.45
16.48
15.45
17.50
18.10
16.35
15.96
17.14
17.50
18.10
RatiosAnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
2.00
7.30
8.80
8.40
-12.70
16.10
22.70
10.20
12.70
8.00
12.40
10.40
14.00
17.60
8.00
Return on Assets %
1.40
6.80
5.20
5.20
-6.70
8.80
15.20
5.90
7.90
5.20
7.60
6.40
8.80
10.80
5.20
Return on Capital - Joel Greenblatt %
9.50
1,956
15.80
--
--
--
--
5,196
--
--
--
--
--
--
--
Debt to Equity
0.35
0.03
0.61
0.61
0.83
0.77
0.45
0.66
0.55
0.55
0.59
0.64
0.57
0.55
0.55
   
Gross Margin %
--
--
--
--
74.10
74.00
73.30
71.00
71.50
77.80
72.40
88.30
88.30
29.20
77.80
Operating Margin %
62.00
64.80
51.30
--
52.90
54.60
45.80
45.70
48.10
52.80
47.60
51.10
48.00
46.20
52.80
Net Margin %
72.80
100.00
58.10
50.30
-58.00
82.60
143
50.30
67.90
41.20
62.90
51.20
71.70
82.60
41.20
   
Days Sales Outstanding
828
64.60
33.90
48.50
26.60
41.70
61.50
57.30
53.20
54.10
54.90
52.00
76.40
46.80
54.10
   
Debt to Revenue
12.67
0.43
4.02
3.61
3.78
3.95
2.85
3.27
2.94
11.17
12.04
12.36
11.61
10.35
11.17
COGS to Revenue
--
--
--
--
0.26
0.26
0.27
0.29
0.29
0.22
0.28
0.12
0.12
0.71
0.22
Interest Exp. to Revenue %
--
--
--
69.74
72.19
81.98
65.02
55.28
57.28
-20.17
59.68
58.02
57.16
54.88
-20.17
   
Asset Turnover
0.02
0.07
0.09
0.10
0.12
0.11
0.11
0.12
0.12
0.03
0.03
0.03
0.03
0.03
0.03
Buyback Ratio
--
--
-304
-379
186
-53.80
-192
--
-134
--
-239
--
-313
-0.10
--
Dividend Payout Ratio
1.04
0.73
0.95
1.16
--
0.74
0.36
0.90
0.68
1.18
0.76
0.90
0.65
0.54
1.18
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
4.38
41.85
120
189
240
245
483
634
748
775
168
178
191
212
195
Cost of Goods Sold
--
--
--
--
62.21
63.74
129
184
213
237
46.37
20.81
22.32
150
43.30
Gross Profit
--
--
--
--
178
182
355
451
535
539
121
157
168
62.00
152
   
Selling, General, &Admin. Expense
0.14
0.89
0.95
5.91
10.30
18.65
53.95
38.12
31.74
32.44
8.81
8.24
6.92
7.78
9.50
Earnings Before DDA
2.72
27.12
61.82
2.27
128
135
222
291
361
384
79.98
90.95
91.70
98.23
103
   
Depreciation, Depletion and Amortization
--
--
0.26
2.27
0.50
0.67
0.92
0.88
0.83
0.83
0.20
0.20
0.20
0.23
0.21
   
Operating Income
2.72
27.12
61.56
--
127
134
221
290
360
383
79.78
90.75
91.50
98.00
103
Interest Income/Expense
--
--
--
132
174
201
314
351
428
289
100
103
109
116
-39.35
Net Income
3.19
41.85
69.70
94.95
-139
203
692
319
508
483
106
90.93
137
175
80.34
   
Preferred dividends
--
--
--
4.12
--
--
--
--
--
--
--
--
--
--
--
Earnings per Share ($)
0.29
1.78
1.61
1.37
-1.56
1.99
3.91
1.56
2.21
2.03
0.49
0.41
0.59
0.71
0.32
Total Shares Outstanding
11.07
23.49
43.16
66.41
89.67
102
177
205
230
249
217
222
233
248
249
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
26.81
16.61
91.54
21.14
89.38
99.23
101
121
269
102
216
101
105
269
102
Accounts Receivable
9.94
7.41
11.15
25.07
17.55
28.02
81.42
99.63
109
116
101
101
160
109
116
Other Current Assets
-36.74
-24.02
-103
-46.22
0.00
--
-0.00
72.52
98.50
--
-0.00
0.00
--
98.50
--
Total Current Assets
--
--
--
--
107
127
182
293
477
218
318
203
265
477
218
   
Other Long Term Assets
220
614
1,348
1,829
1,984
2,186
4,380
5,095
5,925
6,135
5,291
5,605
6,036
5,925
6,135
Total Assets
220
614
1,348
1,829
2,091
2,314
4,563
5,387
6,401
6,353
5,609
5,807
6,301
6,401
6,353
   
Accounts Payable
5.25
23.56
76.56
23.33
87.67
86.16
134
167
217
195
157
166
180
217
195
Current Portion of Long-Term Debt
55.50
18.00
482
682
114
474
538
463
300
--
--
--
--
300
--
Other Current Liabilities
-60.75
-41.56
-559
-705
-0.00
0.00
0.00
0.00
-0.00
--
--
--
--
-0.00
--
Total Current Liabilities
--
--
--
--
202
560
672
630
517
195
157
166
180
517
195
   
Long-Term Debt
--
--
--
--
794
495
840
1,611
1,896
2,179
2,019
2,195
2,213
1,896
2,179
Other Long-Term Liabilities
60.75
44.03
559
705
-0.00
-0.00
-0.00
-0.00
0.00
0.00
-0.00
-0.00
-0.00
0.00
0.00
Total Liabilities
60.75
44.03
559
705
996
1,056
1,512
2,240
2,413
2,374
2,176
2,361
2,392
2,413
2,374
   
Common Stock
0.01
0.04
0.05
0.07
0.10
0.11
0.20
0.21
0.25
0.25
0.22
0.22
0.25
0.25
0.25
Retained Earnings
-0.14
--
7.04
7.01
-7.64
3.14
-11.34
-10.45
-27.91
-23.30
-15.39
-9.58
-26.77
-27.91
-23.30
Additional Paid-In Capital
160
559
785
1,137
1,396
1,490
3,205
3,390
4,118
4,122
3,653
3,657
4,089
4,118
4,122
Total Equity
160
570
789
1,125
1,095
1,258
3,051
3,147
3,988
3,979
3,433
3,446
3,909
3,988
3,979
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
--
--
69.70
90.83
-139
203
692
319
508
483
106
90.93
137
175
80.34
Depreciation, Depletion and Amortization
--
--
0.26
2.27
0.50
0.67
0.92
0.88
0.83
0.83
0.20
0.20
0.20
0.23
0.21
Cash Flow from Others
-188
-350
-588
-607
-170
-191
-1,349
-717
-760
-784
-112
-307
-451
110
-135
Cash Flow from Operations
-188
-350
-518
-514
-309
12.26
-656
-397
-251
-300
-5.88
-216
-314
285
-54.89
   
   
Net Issuance of Stock
160
397
212
344
260
109
1,331
--
680
428
252
--
427
0.19
--
Net Issuance of Debt
--
--
--
--
230
85.27
-418
719
121
154
-52.58
173
15.00
-14.64
-20.00
Cash Flow for Dividends
--
-17.30
-74.52
-99.88
-109
-190
-230
-277
-357
-365
-82.26
-72.41
-102
-101
-90.09
Other Financing
54.72
-40.32
456
199
-3.14
-7.19
-25.18
-25.34
-44.38
-29.93
-16.06
-0.00
-21.99
-6.33
-1.61
Cash Flow from Financing
215
340
593
444
377
-2.41
658
417
399
186
102
101
319
-122
-112
   
Net Change in Cash
26.81
-10.19
74.93
-70.40
68.24
9.84
1.53
20.03
148
-114
95.63
-115
4.20
164
-167
   
Free Cash Flow
-188
-350
-518
-514
-309
12.26
-656
-397
-251
-300
-5.88
-216
-314
285
-54.89
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
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
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
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
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
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
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
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
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
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
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
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
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
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
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
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 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:

ARCC 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