Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 4.3  5.5  7.9 
EBITDA Growth (%) 2.2  6.9 
Free Cash Flow Growth (%) -8.5  -7.7  -5 
Book Value Growth (%) 7.9  25.8  -4.5 

*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
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
0.96
0.86
1.08
0.92
0.78
0.99
1.24
1.23
1.19
1.32
1.37
0.33
0.33
0.34
0.35
0.35
EBITDA per Share
0.71
-0.86
0.73
0.54
0.34
0.52
0.67
0.66
0.38
0.77
0.77
0.19
0.19
0.19
0.19
0.20
Free Cashflow per Share
1.41
0.58
0.63
0.49
2.69
0.49
1.07
0.31
0.33
0.59
0.57
0.12
0.14
0.17
0.13
0.13
Earnings per Share ($)
0.32
-0.65
0.39
0.29
0.19
0.31
0.40
0.41
0.24
0.47
0.48
0.12
0.12
0.12
0.12
0.12
Dividends Per Share
0.40
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.45
0.30
0.30
0.08
0.08
0.08
0.08
0.08
Book Value per Share
5.97
5.12
5.23
5.23
5.22
5.27
5.68
5.80
11.93
11.44
11.30
11.83
11.68
11.96
11.29
11.30
Month End Stock Price
12.95
14.22
15.12
15.71
15.11
19.58
14.54
10.91
10.56
11.96
12.07
11.88
11.88
11.96
11.69
12.07
RatiosAnnualsQuarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
5.30
-12.80
7.50
5.60
3.70
5.80
7.00
7.10
2.00
4.10
4.40
4.00
4.00
4.00
4.40
4.40
Return on Assets %
0.60
-1.20
0.80
0.60
0.40
0.60
0.80
0.80
0.40
0.80
0.80
0.80
0.80
0.80
0.80
0.80
Return on Capital - Joel Greenblatt %
--
-320
--
--
--
--
--
--
2.50
4.70
821
4.80
4.80
4.40
--
821
Debt to Equity
3.36
4.21
4.02
3.85
3.21
3.63
3.30
3.14
2.72
3.00
1.60
2.83
2.96
3.00
1.52
1.60
   
Operating Margin %
54.00
-121
58.80
51.70
40.60
48.80
51.30
51.70
29.60
55.50
53.80
56.20
56.20
53.30
51.40
53.80
Net Margin %
33.00
-76.00
36.30
31.60
24.80
31.00
32.30
33.30
19.80
35.60
35.20
36.00
35.70
34.30
34.20
35.20
   
Debt to Revenue
20.79
25.06
19.41
21.82
21.36
19.25
15.14
14.79
27.22
25.95
52.41
101
104
105
49.27
52.41
Interest Exp. to Revenue %
72.66
83.13
86.98
83.41
81.62
81.71
86.07
83.13
87.10
88.41
88.17
88.49
88.37
88.72
88.78
88.17
   
Asset Turnover
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
Dividend Payout Ratio
1.25
--
2.25
3.03
4.55
2.87
2.21
2.16
1.89
0.64
0.62
0.63
0.63
0.64
0.63
0.62
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Interest Income
115
116
156
127
106
134
177
170
169
185
182
47.47
46.19
45.85
45.63
44.32
Non Interest Income
43.16
23.59
23.35
25.27
23.97
30.03
28.59
34.41
25.00
24.23
23.62
6.17
6.08
5.83
5.77
5.94
Revenue
158
140
179
152
130
164
205
204
194
209
206
53.64
52.27
51.68
51.40
50.26
   
Selling, General, &Admin. Expense
43.51
45.59
44.76
44.06
45.59
48.42
60.43
74.16
69.91
68.94
66.49
17.55
18.81
14.65
16.53
16.51
Credit Losses Provision
--
0.06
0.22
0.25
-0.23
2.05
6.39
8.88
4.06
2.04
0.23
1.50
--
--
0.23
--
Other Expenses
-2.00
234
13.44
19.31
27.75
27.42
28.06
10.98
58.01
17.18
23.37
3.22
2.91
8.12
6.96
5.39
Earnings Before DDA
116
-139
121
88.67
57.30
86.30
110
110
61.75
121
116
31.37
30.55
28.92
27.68
28.37
   
Depreciation, Depletion and Amortization
31.05
29.94
15.46
9.97
4.39
6.15
5.13
4.58
4.40
4.95
5.13
1.20
1.18
1.37
1.26
1.32
   
Operating Income
85.29
-169
105
78.70
52.91
80.16
105
105
57.35
116
110
30.17
29.36
27.55
26.42
27.05
Net Income
52.03
-106
65.06
48.12
32.30
50.95
66.30
67.84
38.40
74.51
71.69
19.32
18.67
17.74
17.56
17.72
   
Earnings per Share ($)
0.32
-0.65
0.39
0.29
0.19
0.31
0.40
0.41
0.24
0.47
0.48
0.12
0.12
0.12
0.12
0.12
Total Shares Outstanding
164
163
165
165
166
165
166
166
163
158
145
162
157
151
148
145
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
41.92
172
58.57
183
163
87.14
41.15
65.22
121
142
48.57
144
173
142
105
48.57
Money Market Investments
169
174
182
165
140
124
--
--
--
--
--
--
--
--
--
--
Net Loan
4,312
4,751
5,466
5,223
5,292
5,322
5,600
5,168
5,139
5,608
5,715
5,224
5,210
5,608
5,640
5,715
Securities & Investments
3,967
3,287
2,576
2,514
1,938
2,377
2,473
2,941
3,857
3,295
3,199
3,880
3,706
3,295
3,162
3,199
Accounts Receivable
41.94
39.65
36.94
43.39
42.49
33.70
32.64
30.94
29.32
26.09
24.45
27.42
27.42
26.09
24.32
24.45
Property, Plant and Equipment
26.51
24.50
22.96
26.50
26.61
29.87
37.71
41.26
48.42
57.77
61.75
51.75
54.71
57.77
59.59
61.75
Intangible Assets
--
--
2.87
6.92
5.61
--
--
--
--
--
--
--
--
--
--
--
Other Assets
24.62
93.79
64.31
37.07
68.04
81.65
219
241
257
250
344
246
249
250
248
344
Total Assets
8,583
8,541
8,410
8,199
7,676
8,055
8,404
8,487
9,451
9,378
9,394
9,573
9,421
9,378
9,239
9,394
   
Total Deposits
4,238
4,127
3,960
3,900
3,923
3,924
4,229
4,386
4,495
4,551
4,694
4,657
4,592
4,551
4,582
4,694
Accounts Payable
39.78
37.54
59.02
64.90
48.66
43.00
41.26
33.61
46.05
45.20
35.21
41.23
47.60
45.20
42.09
35.21
Current Portion of Long-Term Debt
--
200
--
--
--
--
--
--
2,379
2,530
--
2,526
2,528
2,530
--
--
Long-Term Debt
3,281
3,303
3,480
3,322
2,786
3,161
3,106
3,017
2,894
2,895
2,634
2,891
2,893
2,895
2,532
2,634
Other liabilities
47.28
40.83
45.44
48.35
51.11
56.44
86.34
88.28
-2,304
-2,450
387
-2,454
-2,473
-2,450
412
387
Total Liabilities
7,606
7,709
7,545
7,336
6,808
7,184
7,462
7,525
7,511
7,572
7,751
7,661
7,588
7,572
7,569
7,751
   
Common Stock
0.92
0.92
0.92
0.92
0.92
0.92
0.92
0.92
1.68
1.55
1.49
1.65
1.58
1.55
1.52
1.49
Retained Earnings
896
735
760
761
750
759
782
801
569
536
425
559
540
536
428
425
Additional Paid-In Capital
402
412
422
429
439
445
453
458
1,393
1,292
1,245
1,376
1,315
1,292
1,267
1,245
Treasury Stock
-297
-293
-296
-311
-311
-318
-320
-323
--
--
--
--
--
--
--
--
Total Equity
976
832
865
863
868
871
941
962
1,940
1,806
1,643
1,912
1,833
1,806
1,670
1,643
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
52.03
-106
65.06
48.12
32.30
50.95
66.30
67.84
38.40
74.51
71.69
19.32
18.67
17.74
17.56
17.72
Depreciation, Depletion and Amortization
31.05
29.94
15.46
9.97
4.39
6.15
5.13
4.58
4.40
4.95
5.13
1.20
1.18
1.37
1.26
1.32
Cash Flow from Others
147
171
24.22
23.48
410
24.62
119
-13.26
22.99
26.77
22.44
1.26
6.38
10.17
2.44
3.45
Cash Flow from Operations
230
94.61
105
81.56
447
81.72
191
59.16
65.79
106
99.26
21.77
26.24
29.28
21.26
22.49
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-13.05
-8.18
-12.75
-12.62
-14.50
-2.80
-4.77
-3.50
-2.12
-4.12
Cash Flow from Acquisitions
--
--
--
--
--
--
--
--
--
--
3.43
--
--
--
3.43
--
Cash Flow from Investing
-409
211
-12.60
314
96.67
-473
-441
-38.49
-933
76.85
164
-190
182
9.13
95.46
-122
   
Net Issuance of Stock
-14.42
3.92
-1.51
-14.40
0.74
-6.68
-2.43
-4.02
--
-147
-197
-21.75
-85.10
-39.93
-38.66
-33.34
Net Issuance of Debt
-20.35
-15.50
--
-154
-550
360
-20.00
-50.00
-130
--
-50.00
--
--
--
--
-50.00
Cash Flow for Dividends
-41.61
-55.34
-40.72
-46.95
-43.00
-41.43
-44.07
-48.40
-150
-63.77
-149
-12.14
-11.88
-11.40
-114
-11.02
Other Financing
-155
-109
-163
-55.38
28.43
3.32
270
106
1,203
48.10
36.94
175
-81.99
-18.32
-0.30
138
Cash Flow from Financing
-232
-176
-205
-271
-564
315
204
3.39
923
-162
-359
141
-179
-69.65
-153
43.19
   
Net Change in Cash
-410
130
-113
125
-20.45
-75.65
-45.98
24.06
55.85
20.64
-95.13
-26.47
29.24
-31.24
-36.55
-56.58
   
Free Cash Flow
230
94.61
105
81.56
447
81.72
178
50.98
53.03
93.62
84.76
18.97
21.47
25.78
19.14
18.37
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 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
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 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:

CFFN 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