10 Year Financial Data of Furniture Brands International, Inc. (FBN)

4.68 (1y: -46%)

Market Cap	133.43 M	P/E(ttm)
Enterprise Value	239.93 M	P/B	0.70

FBN- NYSE (USA)
Furniture Brands International, Inc.

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

$4.68

3 Severe Warning Signs 1 Good Sign

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	-10.4	-13.5	-5.6
EBITDA Growth (%)	0	-53.9	0
Free Cash Flow Growth (%)	0	0	0
Book Value Growth (%)	-26.2	-26.2	-73.2

*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:

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 ($)	294	311	321	347	301	250	177	159	141	136	132	36.44	33.70	32.41	33.45	32.22
EBITDA per Share	26.87	25.98	19.44	17.30	-3.37	-55.52	-22.02	-2.90	-2.89	-3.19	-5.89	0.81	-0.08	-1.42	-2.49	-1.90
Free Cashflow per Share	16.29	9.74	21.57	-7.41	20.01	3.22	9.83	-2.28	-4.30	-4.68	-5.08	-1.27	0.45	-0.21	-3.65	-1.67
Earnings per Share ($)	11.76	11.62	8.26	7.91	-6.58	-55.44	-15.75	-5.32	-5.60	-6.02	-8.71	0.07	-0.84	-2.31	-2.90	-2.66
Dividends Per Share	0.88	3.68	4.20	4.48	4.48	0.84	--	--	--	--	--	--	--	--	--	--
Book Value per Share	120	122	122	131	122	52.63	38.09	35.55	16.86	6.95	4.60	17.17	16.55	14.55	6.94	4.60
Month End Stock Price	205	175	156	114	70.42	15.47	38.22	35.98	8.61	7.42	7.00	11.76	8.68	10.15	7.42	7.00
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 %	9.80	9.60	6.80	6.00	-5.40	-105	-41.40	-15.00	-33.10	-86.30	-233	1.20	-20.80	-62.80	-167	-233
Return on Assets %	6.00	5.80	3.90	3.50	-3.10	-38.60	-14.30	-5.80	-7.10	-7.60	-14.40	0.40	-4.40	-11.20	-14.80	-14.40
Return on Capital - Joel Greenblatt %	17.50	16.50	11.60	8.70	-6.70	-77.30	-43.80	-12.50	-13.80	-14.10	-25.20	1.60	-7.20	-20.80	-30.40	-25.20
Debt to Equity	0.31	0.32	0.33	0.34	0.36	0.52	0.36	0.30	0.58	1.92	3.21	0.57	0.59	0.73	1.92	3.21

Gross Margin %	27.70	27.20	22.60	21.90	20.00	18.00	18.80	23.80	24.10	22.80	20.20	24.90	24.10	21.20	20.70	20.20
Operating Margin %	7.00	6.40	4.20	3.50	-2.60	-23.60	-14.10	-3.90	-4.00	-4.10	-7.50	0.50	-2.20	-6.20	-9.00	-7.50
Net Margin %	4.00	3.70	2.60	2.30	-2.20	-22.10	-8.90	-3.40	-3.90	-4.40	-8.30	0.10	-2.60	-7.00	-8.70	-8.30

Days Sales Outstanding	56.50	55.90	53.40	54.70	51.30	45.40	55.00	36.00	35.60	42.80	40.20	41.50	41.20	42.80	43.30	40.20
Days Inventory	88.40	91.20	85.50	97.10	87.90	89.40	83.00	103	99.10	108	108	95.10	113	117	106	108
Inventory Turnover	4.10	4.00	4.30	3.80	4.20	4.10	4.40	3.50	3.70	3.40	0.80	1.00	0.80	0.80	0.90	0.80

Debt to Revenue	0.13	0.12	0.13	0.13	0.14	0.11	0.08	0.07	0.07	0.10	0.46	0.27	0.29	0.33	0.40	0.46
COGS to Revenue	0.72	0.73	0.77	0.78	0.80	0.82	0.81	0.76	0.76	0.77	0.80	0.75	0.76	0.79	0.79	0.80
Inventory to Revenue	0.18	0.18	0.18	0.21	0.19	0.20	0.19	0.22	0.21	0.23	0.95	0.79	0.94	1.02	0.93	0.95
Interest Exp. to Revenue %	-0.82	-0.63	-0.39	-0.62	-1.62	-0.72	-0.44	-0.27	-0.25	-0.46	-0.95	-0.26	-0.32	-0.70	-0.87	-0.95

Asset Turnover	1.50	1.54	1.51	1.55	1.42	1.74	1.62	1.72	1.80	1.73	0.43	0.46	0.42	0.40	0.43	0.43
Buyback Ratio	-3.60	-14.20	-12.30	-15.10	--	--	--	--	--	--	--	--	--	--	--	--
Dividend Payout Ratio	0.07	0.32	0.51	0.57	--	--	--	--	--	--	--	--	--	--	--	--
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	2,368	2,447	2,387	2,418	2,082	1,743	1,224	1,160	1,108	1,072	1,040	287	265	256	264	255
Cost of Goods Sold	1,711	1,781	1,847	1,888	1,666	1,429	994	884	840	828	815	216	201	201	209	203
Gross Profit	656	666	540	530	416	315	230	276	267	244	224	71.44	64.01	54.24	54.60	51.48

Selling, General, &Admin. Expense	440	462	441	446	469	524	364	320	303	280	279	70.01	69.83	70.06	69.76	69.13
Earnings Before DDA	216	205	145	120	-23.36	-387	-152	-21.16	-22.65	-25.13	-46.56	6.40	-0.62	-11.24	-19.68	-15.02

Depreciation, Depletion and Amortization	50.92	49.05	45.24	36.67	29.98	25.31	20.74	23.85	21.89	18.94	17.99	4.97	5.20	4.59	4.19	4.01

Operating Income	165	156	99.35	83.72	-53.34	-412	-173	-45.01	-44.55	-44.08	-64.54	1.44	-5.82	-15.82	-23.87	-19.03
Interest Income/Expense	-19.38	-15.31	-9.32	-15.08	-33.70	-12.51	-5.34	-3.17	-2.77	-4.98	-7.36	-0.75	-0.84	-1.80	-2.29	-2.42
Net Income	94.57	91.57	61.44	55.06	-45.65	-386	-109	-39.03	-43.75	-47.27	-68.85	0.38	-6.77	-17.98	-22.90	-21.20

Earnings per Share ($)	11.76	11.62	8.26	7.91	-6.58	-55.44	-15.75	-5.32	-5.60	-6.02	-8.71	0.07	-0.84	-2.31	-2.90	-2.66
Total Shares Outstanding	8.04	7.88	7.44	6.96	6.92	6.96	6.90	7.30	7.85	7.88	7.91	7.88	7.88	7.89	7.89	7.91
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	71.67	51.25	114	26.57	119	107	83.87	51.96	25.39	11.87	10.28	15.42	19.07	15.51	11.87	10.28
Accounts Receivable	366	375	349	363	293	217	184	115	108	126	112	131	120	120	126	112
Inventory	415	445	433	502	401	350	226	250	228	244	242	226	249	260	244	242
Other Current Assets	33.25	37.32	35.33	49.98	87.09	12.59	9.27	11.24	9.49	11.29	10.87	10.81	10.56	11.83	11.29	10.87
Total Current Assets	886	908	932	941	900	686	504	427	371	393	375	383	399	407	393	375

Property, Plant and Equipment	311	285	251	221	179	151	134	125	116	103	98.71	115	111	107	103	98.71
Intangible Assets	353	353	352	352	330	127	87.61	86.51	77.51	76.11	76.11	77.51	77.51	77.51	76.11	76.11
Other Long Term Assets	28.18	41.89	47.56	43.31	54.73	35.48	32.43	37.61	50.18	45.71	46.27	47.33	46.27	53.95	45.71	46.27
Total Assets	1,578	1,588	1,582	1,558	1,463	1,000	758	676	614	618	596	623	634	646	618	596

Accounts Payable	183	197	213	178	161	198	160	141	139	172	160	148	170	194	172	160
Current Portion of Long-Term Debt	--	--	--	10.80	20.80	30.00	17.00	--	--	--	--	--	--	--	--	--
Other Current Liabilities	--	--	--	--	5.31	--	--	--	--	--	--	--	--	--	--	--
Total Current Liabilities	183	197	213	189	187	228	177	141	139	172	160	148	170	194	172	160

Long-Term Debt	303	302	302	301	280	160	78.00	77.00	77.00	105	117	77.00	77.00	83.34	105	117
Other Long-Term Liabilities	125	131	163	158	151	246	241	199	266	286	284	262	257	254	286	284
Total Liabilities	611	630	678	647	618	633	495	417	482	564	560	487	504	531	564	560

Common Stock	56.28	56.48	56.48	56.48	56.48	56.48	56.48	60.62	60.62	60.62	60.62	60.62	60.62	60.62	60.62	60.62
Retained Earnings	727	790	820	844	769	377	268	229	185	138	117	185	179	161	138	117
Additional Paid-In Capital	221	227	222	228	227	224	224	211	202	188	188	184	187	187	188	188
Treasury Stock	-6.25	-84.38	-153	-184	-180	-174	-174	-125	-114	-96.74	-96.19	-95.38	-97.53	-97.18	-96.74	-96.19
Total Equity	967	957	904	911	845	366	263	260	132	54.80	36.35	135	130	115	54.80	36.35
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	94.57	91.57	61.44	55.06	-45.65	-386	-109	-39.03	-43.75	-47.27	-68.85	0.38	-6.77	-17.98	-22.90	-21.20
Depreciation, Depletion and Amortization	50.92	49.05	45.24	36.67	29.98	25.31	20.74	23.85	21.89	18.94	17.99	4.97	5.20	4.59	4.19	4.01
Cash Flow from Others	26.96	-33.28	82.31	-119	169	402	166	20.48	15.63	-0.97	18.78	-13.94	7.16	13.25	-7.45	5.81
Cash Flow from Operations	172	107	189	-26.87	153	41.38	77.60	5.30	-6.23	-29.30	-32.09	-8.59	5.59	-0.14	-26.15	-11.38

Investment for Property, Plant & Equipement	-41.45	-30.59	-28.54	-24.71	-14.37	-18.98	-9.78	-21.93	-27.51	-7.60	-7.98	-1.44	-2.03	-1.50	-2.64	-1.82
Cash Flow from Acquisitions	--	--	--	--	-4.24	58.70	--	--	--	--	--	--	--	--	--	--
Cash Flow from Investing	-38.96	-22.49	-18.71	-14.77	4.55	43.09	-5.30	-19.15	-17.99	-3.82	-4.25	-1.39	-1.97	-1.41	0.95	-1.82

Net Issuance of Stock	3.38	-75.82	-75.13	-31.77	--	--	--	--	--	--	--	--	--	--	--	--
Net Issuance of Debt	-71.60	-0.80	-0.80	9.20	-10.80	-90.80	-95.00	-18.00	--	28.00	39.79	--	--	6.34	21.67	11.79
Cash Flow for Dividends	-6.98	-28.64	-31.27	-31.27	-31.01	-5.84	--	--	--	--	--	--	--	--	--	--
Other Financing	-1.71	--	-0.00	7.73	-23.42	-0.01	-0.01	-0.06	-2.36	-8.40	-8.59	0.01	0.03	-8.34	-0.10	-0.17
Cash Flow from Financing	-76.90	-105	-107	-46.11	-65.24	-96.65	-95.01	-18.06	-2.36	19.60	31.20	0.01	0.03	-2.01	21.56	11.62

Net Change in Cash	56.59	-20.42	63.07	-87.76	92.20	-12.18	-22.71	-31.91	-26.58	-13.52	-5.14	-9.97	3.65	-3.56	-3.64	-1.59

Free Cash Flow	131	76.74	160	-51.59	139	22.41	67.82	-16.63	-33.73	-36.90	-40.07	-10.03	3.56	-1.64	-28.79	-13.20
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)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

FBN Quarterly/Annuals Reports

FBN: 10-Q - FURNITURE BRANDS INTERNATIONAL INC (0000050957) (Filer): (10-Q) - 2012-11-02
FBN: 10-Q - FURNITURE BRANDS INTERNATIONAL INC (0000050957) (Filer): (10-Q) - 2012-08-03
FBN: 10-Q - FURNITURE BRANDS INTERNATIONAL INC (0000050957) (Filer): (10-Q) - 2012-05-07
FBN: 10-K - FURNITURE BRANDS INTERNATIONAL INC (0000050957) (Filer): (10-K) - 2012-03-07
FBN: 10-Q - FURNITURE BRANDS INTERNATIONAL INC (0000050957) (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

FBN Quarterly/Annuals Reports