10 Year Financial Data of Endeavour International Corp (END)

3.28 (1y: -49%)

Market Cap	154 M	P/E(ttm)
Enterprise Value	935.49 M	P/B	2.79

END- NYSE (USA)
Endeavour International Corp

Currently 1/5

Business Predictability Rank: 1-Star
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

$3.28

4 Severe Warning Signs 1 Medium Warning Sign

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	46.9	-18.7	263.1
EBITDA Growth (%)	0	0	0
Free Cash Flow Growth (%)	0	0	0
Book Value Growth (%)	1.5	1.5	-39.4

*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:

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 ($)	0.01	0.40	3.64	4.37	10.01	10.22	3.35	2.48	1.67	5.15	5.70	0.40	0.59	1.79	2.09	1.23
EBITDA per Share	-4.55	-0.68	-1.10	2.27	6.83	6.30	-0.63	1.05	-1.14	2.03	2.71	-0.29	-0.20	0.92	1.33	0.66
Free Cashflow per Share	-0.82	-0.02	-1.83	-5.62	2.30	2.62	-4.07	-2.60	-5.68	-4.90	-4.19	-1.17	-2.75	-0.48	-0.73	-0.23
Earnings per Share ($)	-7.42	-2.59	-2.94	-0.70	-3.43	2.24	-3.36	1.95	-3.70	-3.01	-2.50	-0.94	-1.31	-0.73	-0.15	-0.31
Book Value per Share	0.65	6.19	3.79	9.44	3.99	4.63	3.23	5.35	4.29	1.31	1.92	3.17	3.53	2.26	1.19	1.92
Month End Stock Price	15.26	29.33	23.10	16.03	9.38	3.50	7.56	13.80	8.69	5.18	2.95	11.85	8.40	9.67	5.18	2.95
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 %	-1,006	-41.00	-77.80	-5.90	-70.00	47.90	-68.20	36.60	-85.00	-127	-62.40	-118	-148	-128	-26.00	-62.40
Return on Assets %	-259	-23.00	-16.80	-0.90	-6.60	7.70	-7.60	7.50	-14.20	-8.80	-3.60	-10.00	-15.60	-10.80	-1.60	-3.60
Return on Capital - Joel Greenblatt %	-958	-32.20	-86.20	-1.30	10.80	24.30	-19.10	0.40	-13.70	2.20	3.60	-7.60	-9.60	10.00	16.40	3.60
Debt to Equity	0.99	0.08	2.01	2.62	3.80	1.93	3.72	2.23	3.03	8.64	9.55	7.92	5.88	7.85	8.64	9.55

Gross Margin %	-3,307	43.60	69.00	71.20	76.70	82.10	71.50	78.60	70.60	73.30	69.70	67.70	75.00	71.20	75.50	69.70
Operating Margin %	-103,533	-423	-72.70	-8.10	21.70	29.00	-80.90	1.90	-113	9.00	14.30	-123	-79.80	22.90	38.70	14.30
Net Margin %	-121,641	-638	-81.20	-12.60	-27.90	21.70	-65.80	78.90	-218	-57.60	-24.40	-233	-221	-40.50	-6.60	-24.40

Days Sales Outstanding	14,641	427	46.00	412	77.50	37.70	86.70	41.10	52.50	76.70	47.60	81.60	148	17.60	42.90	47.60
Days Inventory	--	--	--	--	14.20	42.90	--	--	--	--	--	--	--	--	--	--
Inventory Turnover	--	--	--	--	25.70	8.50	--	--	--	--	--	--	--	--	--	--

Debt to Revenue	120	1.17	2.10	5.66	1.51	0.88	3.59	4.82	7.78	3.92	14.95	62.70	35.20	9.91	8.81	14.95
COGS to Revenue	34.07	0.56	0.31	0.29	0.23	0.18	0.29	0.21	0.29	0.27	0.30	0.32	0.25	0.29	0.25	0.30
Inventory to Revenue	--	--	--	--	0.01	0.02	--	--	--	--	--	--	--	--	--	--
Interest Exp. to Revenue %	-12,333	6.58	-4.44	-10.49	-9.33	-8.66	-14.68	-46.45	-74.38	-38.40	-37.17	-130	-110	-21.68	-21.62	-37.17

Asset Turnover	0.00	0.04	0.21	0.07	0.24	0.35	0.12	0.10	0.07	0.15	0.04	0.01	0.02	0.07	0.07	0.04
Buyback Ratio	17.50	205	6.20	2,748	--	--	--	-53.40	90.40	48.20	--	--	120	-0.80	--	--
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	0.03	3.66	38.66	54.13	176	260	62.29	71.68	60.09	219	262	15.17	23.00	83.28	97.61	57.67
Cost of Goods Sold	0.92	2.07	11.99	15.57	41.04	46.58	17.78	15.35	17.67	58.54	71.13	4.90	5.74	23.97	23.92	17.49
Gross Profit	-0.89	1.60	26.67	38.56	135	214	44.52	56.33	42.42	161	190	10.27	17.26	59.30	73.69	40.18

Selling, General, &Admin. Expense	4.06	14.71	18.22	21.92	19.88	19.64	16.97	18.42	17.85	21.09	21.24	5.32	5.03	5.03	5.71	5.48
Earnings Before DDA	-22.83	-6.29	-11.68	28.09	120	160	-11.70	30.22	-41.14	86.37	128	-10.80	-7.73	42.86	62.03	31.17

Depreciation, Depletion and Amortization	5.13	9.21	16.41	32.47	81.82	84.96	38.70	28.89	26.48	66.56	81.61	7.91	10.63	23.76	24.27	22.95

Operating Income	-27.95	-15.49	-28.09	-4.37	38.29	75.53	-50.40	1.33	-67.61	19.80	46.72	-18.70	-18.36	19.10	37.76	8.22
Interest Income/Expense	-3.33	0.24	-1.72	-5.68	-16.43	-22.55	-9.15	-33.29	-44.70	-84.12	-85.85	-19.71	-25.26	-18.05	-21.11	-21.44
Net Income	-32.84	-23.37	-31.37	-6.84	-49.08	56.49	-41.00	56.53	-131	-126	-105	-35.26	-50.81	-33.70	-6.45	-14.05

Preferred dividends	4.41	0.43	0.16	1.99	11.24	10.81	21.21	2.23	1.97	1.82	1.82	0.46	0.46	0.46	0.46	0.46
Earnings per Share ($)	-7.42	-2.59	-2.94	-0.70	-3.43	2.24	-3.36	1.95	-3.70	-3.01	-2.50	-0.94	-1.31	-0.73	-0.15	-0.31
Total Shares Outstanding	5.01	9.20	10.63	12.38	17.59	25.47	18.61	28.89	35.96	42.53	47.06	37.85	39.02	46.56	46.64	47.06
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	0.78	8.98	76.13	39.81	16.44	38.16	27.29	99.27	106	59.19	80.78	18.19	94.57	75.72	59.19	80.78
Accounts Receivable	1.08	4.29	4.88	61.10	37.37	26.88	14.80	8.07	8.65	46.00	30.17	13.59	37.35	16.13	46.00	30.17
Inventory	--	--	--	--	1.59	5.47	--	--	--	--	--	--	--	--	--	--
Other Current Assets	1.46	3.81	8.07	27.65	62.84	62.90	13.00	40.49	18.84	21.17	40.74	519	42.22	28.23	21.17	40.74
Total Current Assets	3.32	17.08	89.07	129	118	133	55.08	148	134	126	152	551	174	120	126	152

Property, Plant and Equipment	6.50	50.23	59.08	319	335	313	267	365	549	1,003	1,033	594	810	836	1,003	1,033
Intangible Assets	--	20.12	27.80	294	285	283	212	212	212	263	259	212	259	259	263	259
Other Long Term Assets	2.85	14.32	11.01	32.29	9.04	7.73	5.32	25.90	30.38	49.91	58.51	48.35	55.68	51.42	49.91	58.51
Total Assets	12.67	102	187	774	748	737	539	750	925	1,442	1,502	1,405	1,299	1,267	1,442	1,502

Accounts Payable	5.24	10.24	39.43	47.83	39.24	44.51	30.20	55.08	80.75	114	109	117	124	108	114	109
Current Portion of Long-Term Debt	3.25	2.14	--	2.41	--	13.00	--	21.60	12.35	15.71	--	14.85	12.50	12.50	15.71	--
Other Current Liabilities	0.89	--	--	30.90	41.81	52.99	--	-0.00	2.08	36.26	86.35	0.00	--	--	36.26	86.35
Total Current Liabilities	9.37	12.38	39.43	81.14	81.05	111	30.20	76.68	95.17	166	196	132	137	121	166	196

Long-Term Debt	--	2.15	81.25	304	266	215	223	324	455	844	862	936	797	813	844	862
Other Long-Term Liabilities	0.03	30.24	25.94	273	330	294	225	195	221	333	354	217	227	228	333	354
Total Liabilities	9.40	44.77	147	658	677	619	479	596	771	1,343	1,412	1,285	1,161	1,162	1,343	1,412

Common Stock	0.04	0.07	0.08	0.12	0.13	0.13	0.13	0.03	0.04	0.05	0.05	0.04	0.05	0.05	0.05	0.05
Preferred Stock	0.01	--	--	--	--	--	--	--	--	43.70	--	--	--	--	43.70	--
Retained Earnings	-46.04	-69.92	-101	-110	-171	-125	-187	-133	-266	-394	-408	-302	-353	-387	-394	-408
Additional Paid-In Capital	50.18	134	156	227	242	244	248	288	420	494	499	422	491	493	494	499
Treasury Stock	--	--	--	--	--	-0.45	-0.59	-0.59	-0.59	-0.59	-0.59	-0.59	-0.59	-0.59	-0.59	-0.59
Total Equity	3.27	56.97	40.34	117	70.15	118	60.13	155	154	99.43	90.31	120	138	105	99.43	90.31
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	-32.84	-23.37	-31.37	-6.84	-49.08	56.49	-41.00	56.53	-131	-126	-105	-35.26	-50.81	-33.70	-6.45	-14.05
Depreciation, Depletion and Amortization	5.13	9.21	16.41	32.47	81.82	84.96	38.70	28.89	26.48	66.56	81.61	7.91	10.63	23.76	24.27	22.95
Cash Flow from Others	23.62	21.09	42.93	-39.73	95.77	-8.27	58.01	-68.41	65.17	98.28	131	6.20	26.00	46.62	19.45	38.70
Cash Flow from Operations	-4.09	6.92	27.96	-14.10	129	133	55.71	17.02	-39.34	38.61	107	-21.15	-14.18	36.68	37.27	47.61

Investment for Property, Plant & Equipement	-0.00	-7.06	-47.40	-55.50	-88.01	-66.37	-131	-92.01	-165	-247	-282	-23.24	-93.22	-59.14	-71.33	-58.26
Cash Flow from Acquisitions	-2.35	-26.82	-1.59	-377	--	--	--	-43.73	-33.08	-239	-232	-8.02	-220	-0.33	-10.42	-0.82
Cash Flow from Investing	-6.56	-35.23	-34.97	-427	-108	-64.85	31.12	-56.31	-166	-485	-18.93	-525	180	-59.47	-80.34	-59.07

Net Issuance of Stock	5.74	42.76	1.96	188	--	--	--	30.18	118	60.81	60.81	--	61.09	-0.28	--	--
Net Issuance of Preferred Stock	--	--	--	--	--	--	-25.00	--	--	--	--	--	--	--	--	--
Net Issuance of Debt	0.42	-6.16	73.58	225	-40.00	-32.00	-63.06	110	107	379	-100	479	-144	12.50	31.46	--
Cash Flow for Dividends	--	--	--	--	-2.66	-10.63	-9.63	-2.07	-1.82	-1.67	-1.25	-0.42	--	-0.42	-0.83	--
Other Financing	4.22	-0.12	-0.13	-9.56	-1.08	-3.99	-0.02	-26.49	-10.88	-39.45	14.62	-21.00	-6.50	-7.86	-4.10	33.07
Cash Flow from Financing	10.38	36.49	75.41	403	-43.74	-46.61	-97.70	111	213	399	-25.85	458	-89.39	3.94	26.53	33.07

Net Change in Cash	-0.27	8.92	67.15	-36.31	-23.37	21.72	-10.87	71.98	6.77	-46.85	62.60	-87.85	76.38	-18.85	-16.54	21.60

Free Cash Flow	-4.10	-0.15	-19.43	-69.60	40.50	66.81	-75.68	-74.99	-204	-208	-175	-44.40	-107	-22.46	-34.06	-10.65
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-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)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

END Quarterly/Annuals Reports

END: 10-Q - ENDEAVOUR INTERNATIONAL CORP (0001112412) (Filer): (10-Q) - 2012-11-07
END: 10-Q/A - ENDEAVOUR INTERNATIONAL CORP (0001112412) (Filer): (10-Q/A) - 2012-09-07
END: 10-Q - ENDEAVOUR INTERNATIONAL CORP (0001112412) (Filer): (10-Q) - 2012-08-08
END: 10-Q - ENDEAVOUR INTERNATIONAL CORP (0001112412) (Filer): (10-Q) - 2012-05-08
END: 10-K - ENDEAVOUR INTERNATIONAL CORP (0001112412) (Filer): (10-K) - 2012-03-07

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

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

END Quarterly/Annuals Reports