Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -21.4  -35.2  -11.2 
EBITDA Growth (%) 8.9 
Free Cash Flow Growth (%) -9.6 
Book Value Growth (%) -16.2  -16.2  -2.2 

*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 ($)
44.84
40.90
46.39
54.87
7.25
31.08
20.24
9.83
7.03
6.02
5.96
1.53
1.56
1.56
1.48
1.36
EBITDA per Share
20.59
22.62
27.02
27.86
-44.65
-19.34
-1.63
2.34
2.42
2.14
2.32
0.55
0.70
0.43
0.60
0.59
Free Cashflow per Share
18.71
39.81
22.27
20.19
18.74
44.08
8.09
4.58
3.47
-0.83
1.42
-0.73
0.61
1.22
-1.93
1.52
Earnings per Share ($)
5.50
9.90
11.20
14.40
-34.00
-10.00
-11.80
-0.13
0.54
-0.39
-0.49
0.22
0.14
-0.10
-0.65
0.12
Book Value per Share
52.22
54.96
88.39
96.17
66.65
50.83
34.23
19.18
17.00
17.16
16.98
17.36
17.51
17.82
17.15
16.98
Month End Stock Price
127
150
209
224
35.50
11.50
17.60
16.00
7.96
8.95
10.71
10.95
8.04
8.80
8.95
10.71
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
10.60
17.10
12.60
15.00
-51.00
-19.70
-34.60
-0.70
3.20
-2.30
2.80
4.80
3.20
-2.40
-15.20
2.80
Return on Assets %
0.80
1.20
1.00
1.20
-2.50
-1.10
-2.70
-0.10
0.30
-0.20
0.40
0.40
0.40
-0.40
-1.60
0.40
Debt to Equity
0.99
1.05
1.82
1.71
3.70
2.74
2.04
1.20
0.86
0.62
0.61
0.84
0.84
0.75
0.62
0.61
   
Operating Margin %
18.80
31.00
37.90
38.80
-708
-80.70
-23.70
7.50
17.70
11.80
14.50
14.90
22.90
3.30
15.10
14.50
Net Margin %
12.30
23.00
24.00
26.30
-469
-32.30
-58.50
-1.40
7.70
-6.50
8.90
14.10
8.70
-6.40
-43.90
8.90
   
Debt to Revenue
1.15
1.42
3.47
2.99
34.04
4.48
3.46
2.35
2.08
1.76
7.66
9.52
9.38
8.62
7.14
7.66
Interest Exp. to Revenue %
22.33
35.86
45.30
52.45
469
57.61
56.86
59.02
59.90
52.64
53.78
53.97
61.69
48.45
51.05
53.78
   
Asset Turnover
0.06
0.05
0.04
0.05
0.01
0.03
0.05
0.05
0.04
0.04
0.01
0.01
0.01
0.01
0.01
0.01
Buyback Ratio
--
--
--
--
--
--
56.50
--
--
--
--
--
--
--
--
--
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
368
594
808
1,256
1,442
913
1,261
1,226
1,220
905
924
240
279
215
216
213
Non Interest Income
1,279
1,063
976
1,139
-1,135
672
956
852
817
814
793
204
173
229
207
183
Revenue
1,647
1,658
1,784
2,394
308
1,585
2,217
2,078
2,037
1,720
1,716
444
452
445
424
396
   
Selling, General, &Admin. Expense
256
448
487
589
615
653
830
756
799
811
801
222
201
201
188
212
Credit Losses Provision
38.52
38.12
54.02
44.97
640
1,584
1,498
779
441
355
325
71.95
67.26
141
74.41
42.65
Other Expenses
597
255
204
545
948
335
67.38
47.74
95.57
-58.58
-79.80
-8.40
-19.13
-19.30
-11.74
-29.62
Earnings Before DDA
756
917
1,039
1,216
-1,895
-986
-178
495
702
613
670
159
204
122
173
171
   
Depreciation, Depletion and Amortization
446
403
363
287
282
293
346
339
341
410
430
92.74
100
108
109
113
   
Operating Income
310
514
676
929
-2,178
-1,279
-524
156
361
203
240
65.99
104
14.52
63.94
57.37
Net Income
203
380
429
629
-1,442
-512
-1,298
-28.47
157
-113
-140
62.59
39.51
-28.63
-186
35.12
   
Earnings per Share ($)
5.50
9.90
11.20
14.40
-34.00
-10.00
-11.80
-0.13
0.54
-0.39
-0.49
0.22
0.14
-0.10
-0.65
0.12
Total Shares Outstanding
36.74
40.54
38.46
43.64
42.44
50.99
110
211
290
286
292
290
290
286
286
292
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
921
940
844
1,212
2,113
4,995
3,483
2,374
2,100
2,761
1,508
2,018
1,378
2,825
2,761
1,508
Money Market Investments
1,724
816
199
282
687
--
1,545
610
1,276
377
319
1,412
761
1,434
377
319
Net Loan
9,131
11,785
19,512
26,656
30,139
24,452
19,175
15,127
12,333
10,099
9,585
11,796
11,226
10,627
10,099
9,585
Securities & Investments
10,709
13,299
13,322
14,239
11,614
11,062
13,358
17,331
21,785
23,084
22,633
25,196
24,647
24,717
23,084
22,633
Accounts Receivable
2,390
3,152
7,358
7,819
8,156
3,034
3,827
5,121
4,826
5,804
5,749
5,286
5,804
5,608
5,804
5,749
Property, Plant and Equipment
301
302
299
318
355
319
320
303
300
288
278
298
297
295
288
278
Intangible Assets
546
529
2,536
2,553
2,363
2,324
2,309
2,265
2,220
2,195
2,189
2,214
2,207
2,201
2,195
2,189
Other Assets
325
209
498
660
1,417
2,351
3,349
3,243
3,101
2,778
2,705
3,072
2,834
2,648
2,778
2,705
Total Assets
26,049
31,033
44,568
53,739
56,846
48,538
47,366
46,373
47,940
47,387
44,966
51,292
49,156
50,356
47,387
44,966
   
Total Deposits
12,514
12,303
15,948
24,071
25,885
26,136
25,598
25,240
26,460
28,393
25,878
29,581
27,911
29,128
28,393
25,878
Accounts Payable
4,355
4,206
7,891
8,180
6,213
469
5,565
5,493
5,591
4,965
5,084
5,706
5,129
6,014
4,965
5,084
Current Portion of Long-Term Debt
--
--
--
--
--
--
2,459
--
--
--
--
--
--
--
--
--
Long-Term Debt
1,899
2,346
6,189
7,166
10,469
7,104
5,206
4,878
4,230
3,026
3,031
4,230
4,243
3,831
3,026
3,031
Other liabilities
5,363
9,949
11,140
10,126
11,450
12,237
4,790
6,710
6,731
6,099
6,021
6,738
6,794
6,289
6,099
6,021
Total Liabilities
24,131
28,804
41,168
49,543
54,017
45,947
43,617
42,321
43,013
42,482
40,014
46,256
44,076
45,262
42,482
40,014
   
Common Stock
3.67
3.70
4.17
4.26
4.61
5.64
18.94
2.21
2.85
2.86
2.87
2.86
2.86
2.86
2.86
2.87
Retained Earnings
-230
150
580
1,209
-247
-846
-2,123
-2,152
-1,995
-2,108
-2,073
-1,933
-1,893
-1,922
-2,108
-2,073
Additional Paid-In Capital
2,248
2,234
2,991
3,184
3,463
4,064
6,258
6,641
7,307
7,319
7,320
7,307
7,310
7,316
7,319
7,320
Total Equity
1,918
2,228
3,400
4,196
2,829
2,591
3,750
4,052
4,928
4,904
4,952
5,036
5,080
5,094
4,904
4,952
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
203
680
431
629
-1,442
-512
-1,298
-28.47
157
-113
-140
62.59
39.51
-28.63
-186
35.12
Depreciation, Depletion and Amortization
446
403
363
287
282
293
346
339
341
410
430
92.74
100
108
109
113
Cash Flow from Others
38.29
530
62.36
-34.62
1,955
2,466
1,924
739
599
-456
200
-344
60.22
269
-440
311
Cash Flow from Operations
687
1,614
857
881
795
2,247
972
1,049
1,096
-159
490
-189
200
348
-517
459
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-86.20
-82.08
-89.41
-79.84
-72.04
-22.89
-22.13
--
-34.83
-15.09
Cash Flow from Acquisitions
-3.47
-19.03
-2,219
-0.81
-5.97
-18.22
--
-131
--
--
--
--
--
--
--
--
Cash Flow from Investing
-3,793
-6,250
-10,405
-8,422
-4,785
4,289
1,198
-1,073
-1,630
664
4,474
-3,008
1,136
472
2,065
801
   
Net Issuance of Stock
51.74
-176
1,131
-69.88
226
2.42
733
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-895
4,913
4,583
-203
2,452
-4,490
-1,607
--
-28.63
-1,222
-1,222
--
--
-420
-802
--
Other Financing
4,097
-82.38
3,738
8,182
1,808
71.46
-1,688
-1,086
288
1,378
-4,252
3,116
-1,976
1,047
-809
-2,515
Cash Flow from Financing
3,253
4,655
9,452
7,909
4,487
-4,416
-2,562
-1,086
260
156
-5,474
3,116
-1,976
627
-1,611
-2,515
   
Net Change in Cash
148
18.54
-95.72
368
497
2,120
-371
-1,109
-275
662
-511
-81.40
-640
1,447
-63.52
-1,254
   
Free Cash Flow
687
1,614
857
881
795
2,247
886
967
1,007
-239
418
-212
178
348
-552
444
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:

ETFC 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