10 Year Financial Data of Earthlink, Inc. (ELNK)

6.2 (1y: -14%)

Market Cap	644.14 M	P/E(ttm)	88.50
Enterprise Value	1.07 B	P/B	0.90

ELNK- NAS (USA)
Earthlink, Inc.

Currently 1/5

Business Predictability Rank: 1-Star (On Watch)
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$6.20

4 Severe Warning Signs 2 Medium Warning Signs 1 Good Sign

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	1	14.7	-3.3
EBITDA Growth (%)	13.6	8.9	-112.9
Free Cash Flow Growth (%)	-1.1	-37.4	-105.1
Book Value Growth (%)	10.6	11.1	-33.9

*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:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	8.91	8.76	9.22	9.97	10.00	8.60	6.70	5.68	12.06	12.73	12.64	3.22	3.18	3.17	3.18	3.11
EBITDA per Share	0.62	1.20	1.51	0.93	0.84	1.81	1.91	1.69	2.62	2.37	-0.35	0.67	0.56	0.57	0.57	-2.05
Free Cashflow per Share	0.47	1.00	1.11	0.59	0.29	2.03	1.81	1.19	0.41	0.41	-0.02	0.32	-0.02	0.62	-0.52	-0.10
Earnings per Share ($)	-0.42	0.70	1.02	0.04	-1.11	1.71	2.66	0.74	0.32	0.07	-2.30	0.07	-0.01	0.01	--	-2.30
Dividends Per Share	--	--	--	--	--	--	0.28	0.62	0.20	0.20	0.20	0.05	0.05	0.05	0.05	0.05
Book Value per Share	3.46	3.47	3.73	3.51	2.15	4.04	6.79	6.92	6.91	6.78	4.66	7.05	7.01	6.95	6.90	4.66
Month End Stock Price	10.00	11.52	11.11	7.10	7.07	6.76	8.31	8.60	6.44	6.46	5.41	7.99	7.43	7.13	6.46	5.41
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	-11.40	20.30	27.40	1.10	-51.70	42.30	39.10	10.80	4.60	1.00	-197	4.00	-0.40	0.80	--	-197
Return on Assets %	-7.50	13.80	19.10	0.50	-18.40	22.40	26.70	5.30	2.10	0.50	-69.60	1.60	-0.40	0.40	--	-69.60
Return on Capital - Joel Greenblatt %	--	--	--	--	--	--	609	72.20	36.80	19.20	-282	31.20	15.60	19.20	14.80	-282
Debt to Equity	0.00	--	--	0.56	0.99	0.58	0.32	0.78	0.87	0.86	1.28	0.87	0.88	0.89	0.86	1.28

Gross Margin %	61.50	68.10	52.80	66.50	63.60	62.20	62.20	62.30	55.10	52.40	51.70	53.70	50.30	52.80	52.90	51.70
Operating Margin %	-4.80	8.00	12.80	5.80	4.00	17.20	25.20	26.00	9.50	5.00	-79.40	7.60	4.10	4.40	4.00	-79.40
Net Margin %	-4.40	8.00	11.10	0.40	-11.10	19.80	39.70	13.10	2.60	0.60	-73.90	2.10	-0.30	0.40	--	-73.90

Days Sales Outstanding	9.30	8.10	10.20	14.30	12.50	11.70	10.40	35.30	31.90	30.50	31.30	28.80	30.60	32.40	30.90	31.30

Debt to Revenue	0.00	--	--	0.20	0.21	0.27	0.32	0.96	0.50	0.46	1.92	1.90	1.93	1.95	1.86	1.92
COGS to Revenue	0.39	0.32	0.47	0.33	0.36	0.38	0.38	0.38	0.45	0.48	0.48	0.46	0.50	0.47	0.47	0.48
Interest Exp. to Revenue %	0.36	0.44	1.05	1.13	1.06	-0.15	-2.74	-3.85	-5.35	-4.62	-4.62	-4.58	-4.65	-4.81	-4.46	-4.62

Asset Turnover	1.70	1.72	1.72	1.34	1.65	1.13	0.67	0.41	0.78	0.84	0.24	0.21	0.20	0.20	0.21	0.24
Buyback Ratio	7.00	-15.90	-16.40	-80.80	7.00	-4.30	--	--	--	--	--	--	--	--	--	--
Dividend Payout Ratio	--	--	--	--	--	--	0.11	0.83	0.63	2.82	--	0.74	--	3.85	--	--
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	1,402	1,382	1,290	1,301	1,216	956	724	622	1,314	1,349	1,325	344	338	335	332	320
Cost of Goods Sold	540	441	609	435	443	361	274	235	590	642	637	159	168	158	156	154
Gross Profit	862	941	681	866	773	595	450	388	724	707	688	185	170	177	175	166

Selling, General, &Admin. Expense	808	777	502	778	641	329	230	178	406	438	436	110	106	110	111	108
Earnings Before DDA	97.28	190	212	122	102	201	206	185	285	251	-30.72	71.45	59.69	60.46	59.71	-211

Depreciation, Depletion and Amortization	164	79.22	47.14	46.29	54.17	36.33	23.96	23.39	160	183	181	45.25	45.98	45.67	46.41	43.40

Operating Income	-66.96	111	164	75.64	48.03	165	182	162	125	68.01	-212	26.20	13.71	14.79	13.31	-254
Interest Income/Expense	4.97	6.13	13.49	14.64	12.82	-1.38	-19.80	-23.98	-70.27	-62.26	-61.35	-15.76	-15.71	-16.09	-14.78	-14.77
Net Income	-62.19	111	143	4.99	-135	190	287	81.48	34.57	7.52	-236	7.26	-1.11	1.37	-0.01	-236

Preferred dividends	4.59	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Earnings per Share ($)	-0.42	0.70	1.02	0.04	-1.11	1.71	2.66	0.74	0.32	0.07	-2.30	0.07	-0.01	0.01	--	-2.30
Total Shares Outstanding	157	158	140	131	122	111	108	109	109	106	103	107	106	106	104	103
Balance Sheet	Annuals (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	439	472	381	373	267	487	696	551	240	200	188	270	258	307	200	188
Accounts Receivable	35.59	30.73	36.03	51.05	41.48	30.57	20.56	60.22	115	113	110	109	114	119	113	110
Other Current Assets	26.16	26.48	27.35	32.38	28.22	42.15	66.86	74.89	76.91	54.44	53.98	80.66	82.07	80.17	54.44	53.98
Total Current Assets	501	530	445	457	337	559	783	686	432	367	352	460	454	506	367	352

Property, Plant and Equipment	109	77.47	73.18	96.62	57.30	37.25	34.27	241	390	419	431	387	386	376	419	431
Intangible Assets	156	111	117	262	249	132	100	413	664	594	322	647	629	612	594	322
Other Long Term Assets	61.14	87.33	114	153	92.64	118	157	184	195	219	257	186	189	194	219	257
Total Assets	827	805	749	968	735	847	1,075	1,524	1,680	1,599	1,362	1,680	1,659	1,687	1,599	1,362

Accounts Payable	81.85	81.16	124	162	57.93	89.99	66.02	111	163	149	184	174	162	196	149	184
Current Portion of Long-Term Debt	0.88	0.02	--	--	--	--	232	243	1.66	1.38	1.40	1.50	1.53	1.44	1.38	1.40
Other Current Liabilities	184	166	87.75	68.33	130	33.65	25.73	40.92	78.40	82.09	51.29	67.98	68.62	69.41	82.09	51.29
Total Current Liabilities	267	247	212	231	188	124	324	395	243	232	236	243	233	267	232	236

Long-Term Debt	0.03	--	--	259	259	259	--	351	654	615	614	653	651	650	615	614
Other Long-Term Liabilities	16.11	11.11	15.47	19.86	26.65	16.02	16.60	19.51	30.97	33.28	32.46	29.87	29.51	35.55	33.28	32.46
Total Liabilities	283	258	227	509	474	398	341	766	927	881	882	926	914	953	881	882

Common Stock	1.76	1.79	1.82	1.85	1.87	1.88	1.91	1.92	1.96	1.97	1.97	1.97	1.97	1.97	1.97	1.97
Retained Earnings	-1,304	-1,193	-1,050	-1,045	-1,184	-995	-730	-648	-614	-606	-843	-606	-608	-606	-606	-843
Additional Paid-In Capital	1,949	1,971	1,998	2,017	2,047	2,076	2,118	2,062	2,071	2,058	2,055	2,067	2,065	2,061	2,058	2,055
Treasury Stock	-104	-230	-423	-508	-603	-634	-657	-658	-706	-735	-735	-709	-714	-723	-735	-735
Total Equity	544	548	522	459	261	448	734	758	753	719	479	754	745	735	719	479
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	-62.19	111	143	4.99	-135	190	287	81.48	--	7.52	-245	--	--	--	-8.84	-236
Depreciation, Depletion and Amortization	164	79.22	47.14	46.29	54.17	36.33	23.96	23.39	160	183	181	45.25	45.98	45.67	46.41	43.40
Cash Flow from Others	-0.32	-2.08	-1.21	63.98	170	4.67	-102	49.58	-13.85	0.23	220	20.96	-23.73	44.40	-25.04	225
Cash Flow from Operations	102	188	189	115	88.79	231	209	154	146	191	157	66.21	22.25	90.07	12.53	31.84

Investment for Property, Plant & Equipement	-28.45	-29.89	-33.88	-38.85	-53.48	-5.68	-13.12	-24.03	-102	-147	-158	-31.78	-24.45	-24.50	-66.63	-42.45
Cash Flow from Acquisitions	--	--	-9.35	-109	--	--	--	-192	-43.10	--	-1.20	--	--	--	--	-1.20
Cash Flow from Investing	-45.17	-69.07	-65.08	-283	13.94	107	-37.12	-454	142	-164	-156	-50.21	-24.15	-24.36	-65.11	-42.75

Net Issuance of Stock	-85.81	-108	-169	-81.58	-84.87	-23.72	-22.34	-0.85	-46.99	-25.42	-25.42	--	-5.05	-7.92	-12.45	--
Net Issuance of Debt	-3.07	-0.90	-0.03	250	-2.40	-2.71	-0.04	-0.04	-250	-35.29	-34.87	-0.42	-0.47	-0.36	-34.04	--
Cash Flow for Dividends	--	--	--	--	--	--	-30.01	-67.47	-22.91	-21.13	-15.89	-5.44	-5.34	-5.14	-5.21	-0.20
Other Financing	--	--	--	-15.06	0.00	1.43	5.31	0.06	1.20	0.45	0.00	0.08	0.21	0.05	0.11	-0.37
Cash Flow from Financing	-88.88	-109	-169	153	-87.27	-25.00	-47.07	-68.30	-319	-81.38	-76.17	-5.78	-10.65	-13.36	-51.59	-0.57

Net Change in Cash	-32.33	10.17	-45.62	-14.93	15.46	313	124	-368	-31.17	-54.16	-75.86	10.22	-12.55	52.34	-104	-11.47

Free Cash Flow	73.28	158	155	76.40	35.31	225	196	130	44.27	43.70	-1.35	34.44	-2.20	65.56	-54.10	-10.61
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

ELNK Quarterly/Annuals Reports

ELNK: 10-Q - EARTHLINK INC (0001102541) (Filer): (10-Q) - 2012-10-31
ELNK: 10-Q - EARTHLINK INC (0001102541) (Filer): (10-Q) - 2012-08-03
ELNK: 10-Q - EARTHLINK INC (0001102541) (Filer): (10-Q) - 2012-04-30
ELNK: 10-K - EARTHLINK INC (0001102541) (Filer): (10-K) - 2012-02-24
ELNK: 10-Q - EARTHLINK INC (0001102541) (Filer): (10-Q) - 2011-11-04

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)

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

ELNK Quarterly/Annuals Reports