Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -13.00  -12.30  -4.80 
EBITDA Growth (%) 0.00  0.00  -54.20 
EBIT Growth (%) 0.00  0.00  -64.10 
Free Cash Flow Growth (%) 0.00  -19.00  -3.30 
Book Value Growth (%) -6.90  -6.90  5.50 

*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:
Embed
Video Video Tutorial Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listDownload 15-Y Financial PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun13 Sep13 Dec13 Mar14 Jun14
   
Revenue per Share ($)
EBITDA per Share ($)
EBIT per Share ($)
Earnings per Share (diluted) ($)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Free Cashflow per Share ($)
Dividends Per Share
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Book Value Per Share ($)
Month End Stock Price ($)
--
--
--
--
--
--
--
--
--
--
11.69
--
--
--
--
--
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun13 Sep13 Dec13 Mar14 Jun14
   
Return on Equity %
23.12
19.96
19.25
-7.40
-7.09
-8.58
1.86
5.50
-1.21
1.34
3.12
7.44
-19.30
9.39
8.34
13.68
Return on Assets %
1.67
1.32
1.24
-0.45
-0.56
-0.95
0.20
0.53
-0.11
0.12
0.29
0.68
-1.73
0.85
0.78
1.30
Return on Capital - Joel Greenblatt %
182.80
163.77
35.00
-13.45
-8.08
-15.77
15.09
46.57
-32.57
2.74
17.38
78.43
-172.23
26.16
89.84
90.68
Debt to Equity
1.53
1.81
3.20
5.06
3.10
1.31
1.46
1.11
1.21
0.87
1.11
1.00
0.97
0.87
0.76
1.11
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
30.04
27.07
15.62
-17.53
-14.02
-20.70
3.11
10.08
-7.48
0.68
5.67
19.91
-43.40
6.87
22.77
39.95
Net Margin %
20.47
18.37
21.39
-9.45
-8.19
-13.28
3.02
8.82
-2.04
2.42
5.90
14.01
-34.24
17.44
15.57
27.61
   
Total Equity to Total Asset
0.07
0.06
0.07
0.06
0.11
0.12
0.10
0.10
0.09
0.09
0.10
0.09
0.09
0.09
0.09
0.10
LT Debt to Total Asset
0.09
0.09
0.15
0.18
0.15
0.11
0.13
0.10
0.09
0.07
0.06
0.07
0.07
0.07
0.06
0.06
   
Asset Turnover
0.08
0.07
0.06
0.05
0.07
0.07
0.07
0.06
0.05
0.05
0.05
0.01
0.01
0.01
0.01
0.01
Dividend Payout Ratio
   
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun13 Sep13 Dec13 Mar14 Jun14
   
   Interest Income
1,167
1,840
2,329
2,306
1,607
993
880
832
799
732
713
184
183
179
174
177
   Interest Expense
-310
-856
-1,332
-1,365
-712
-216
-149
-132
-110
-95
-88
-24
-24
-22
-21
-21
Net Interest Income
856
984
997
941
895
776
731
701
689
637
625
160
159
157
152
157
Non Interest Income
1,363
1,400
1,167
860
1,450
1,255
933
786
671
585
558
143
150
135
146
127
Revenue
2,220
2,384
2,164
1,801
2,346
2,031
1,664
1,487
1,360
1,222
1,183
303
309
292
298
284
   
Selling, General, &Admin. Expense
955
1,045
1,071
1,010
1,088
950
980
868
1,039
791
770
162
351
133
142
143
Advertising
--
--
--
--
--
--
--
--
17
18
15
4
--
5
6
4
Credit Losses Provision
48
68
83
273
1,080
880
270
44
78
55
40
15
10
15
10
5
Other Expenses
300
240
527
701
409
541
279
336
226
296
246
46
66
108
64
8
SpecialCharges
--
--
--
84
--
2
--
--
--
89
59
21
27
23
25
-16
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
916
1,031
483
-184
-231
-339
134
239
16
80
128
80
-117
36
82
127
   
Depreciation, Depletion and Amortization
250
386
145
132
97
82
83
89
118
72
61
19
17
16
14
14
Operating Income
667
645
338
-316
-329
-421
52
150
-102
8
67
60
-134
20
68
113
Operating Margin %
30.04
27.07
15.62
-17.53
-14.02
-20.70
3.11
10.08
-7.48
0.68
5.67
19.91
-43.40
6.87
22.77
39.95
   
Other Income (Minority Interest)
--
--
--
--
-14
-11
-11
-11
-11
-11
-11
-3
-3
-3
-3
-3
Pre-Tax Income
667
642
550
-311
-329
-421
52
150
-102
8
67
60
-134
20
68
113
Tax Provision
-212
-204
-87
141
154
175
21
-16
85
32
14
-15
31
34
-19
-32
Tax Rate %
31.85
31.78
15.86
45.27
46.95
41.60
-40.93
10.57
83.83
-385.26
--
24.91
23.16
-168.38
27.47
28.37
Net Income (Continuing Operations)
454
441
251
-175
-174
-246
73
134
-16
41
81
45
-103
54
49
81
Net Income (Discontinued Operations)
--
--
211
5
-4
-13
-11
9
0
1
0
0
0
-0
--
--
Net Income
454
438
463
-170
-192
-270
50
131
-28
30
70
42
-106
51
46
78
Net Margin %
20.47
18.37
21.39
-9.45
-8.19
-13.28
3.02
8.82
-2.04
2.42
5.90
14.01
-34.24
17.44
15.57
27.61
   
Preferred dividends
--
--
--
--
7
60
108
--
--
6
6
2
2
2
2
2
EPS (Basic)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Diluted)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Shares Outstanding (Diluted)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Jun13 Sep13 Dec13 Mar14 Jun14
   
Cash and cash equivalents
638
946
977
1,210
760
1,005
862
838
823
1,080
673
727
580
1,080
1,136
673
Money Market Investments
682
1,485
1,203
1,089
772
-86
-93
444
636
479
676
654
629
479
622
676
Net Loan
21,437
24,847
24,762
25,513
20,996
17,679
16,493
16,427
16,432
15,135
15,911
16,321
15,524
15,135
15,234
15,911
Securities & Investments
3,669
5,046
6,121
4,802
4,071
3,394
3,802
4,054
1,263
802
4,731
4,496
4,530
802
4,770
4,731
Accounts Receivable
1,674
512
732
524
1,179
334
146
165
118
45
174
152
418
45
51
174
Deferred Policy Acquisition Costs
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Property, Plant and Equipment
379
409
452
399
334
314
322
321
303
305
301
315
309
305
299
301
Intangible Assets
1,258
1,673
1,874
1,409
614
506
402
304
271
237
165
277
279
237
168
165
Other Assets
33
1,663
1,798
2,069
2,296
2,922
2,765
2,237
5,488
5,707
1,592
1,911
1,924
5,707
1,663
1,592
Total Assets
29,772
36,579
37,918
37,015
31,022
26,069
24,699
24,789
25,334
23,790
24,223
24,853
24,193
23,790
23,942
24,223
   
Total Deposits
19,782
23,318
20,213
17,032
14,242
14,867
15,208
16,213
16,630
16,735
16,157
17,012
16,284
16,735
16,673
16,157
Accounts Payable
1,579
591
799
586
--
--
--
165
110
21
95
90
388
21
40
95
Current Portion of Long-Term Debt
506
802
2,048
3,979
5,395
1,055
246
173
441
181
1,073
447
304
181
204
1,073
Long-Term Debt
2,616
3,438
5,836
6,828
4,768
2,891
3,228
2,482
2,226
1,740
1,501
1,800
1,771
1,740
1,507
1,501
Debt to Equity
1.53
1.81
3.20
5.06
3.10
1.31
1.46
1.11
1.21
0.87
1.11
1.00
0.97
0.87
0.76
1.11
Other liabilities
3,248
6,083
6,558
6,454
3,338
4,248
3,634
3,368
3,712
2,907
3,065
3,253
3,308
2,907
3,270
3,065
Total Liabilities
27,731
34,232
35,456
34,880
27,743
23,061
22,316
22,400
23,120
21,585
21,892
22,602
22,055
21,585
21,693
21,892
   
Common Stock
77
79
78
79
128
139
165
161
152
148
148
150
148
148
148
148
Preferred Stock
--
--
--
--
783
799
--
--
--
96
96
96
96
96
96
96
Retained Earnings
1,796
1,906
2,144
1,743
1,388
892
632
757
720
695
793
777
658
695
728
793
Accumulated other comprehensive income (loss)
Additional Paid-In Capital
174
405
313
362
1,132
1,293
1,714
1,601
1,488
1,417
1,416
1,417
1,413
1,417
1,417
1,416
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
2,041
2,348
2,462
2,136
3,279
3,007
2,383
2,389
2,214
2,205
2,331
2,251
2,138
2,205
2,249
2,331
Total Equity to Total Asset
0.07
0.06
0.07
0.06
0.11
0.12
0.10
0.10
0.09
0.09
0.10
0.09
0.09
0.09
0.09
0.10
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun13 Sep13 Dec13 Mar14 Jun14
   
  Net Income
454
438
463
-170
-178
-258
62
143
-16
41
81
45
-103
54
49
81
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
454
438
463
-170
-178
-258
62
143
-16
41
81
45
-103
54
49
81
Depreciation, Depletion and Amortization
250
386
145
132
97
82
83
89
118
72
61
19
17
16
14
14
  Change In Receivables
--
--
--
--
-608
860
197
-13
-26
76
-19
30
-81
189
-10
-117
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
--
--
--
--
734
-854
-234
91
22
-93
2
-25
120
-191
28
46
Change In Working Capital
-1,329
-575
1,128
-294
3,415
-86
-118
-513
-93
42
285
-79
4
162
183
-64
Change In DeferredTax
41
36
103
-215
-411
-174
--
--
-70
-14
-5
25
--
-14
5
5
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
265
214
-212
661
1,352
1,221
742
325
433
292
307
25
109
100
82
16
Cash Flow from Operations
-318
499
1,626
113
4,275
784
768
44
372
431
729
36
26
317
333
52
   
Purchase Of Property, Plant, Equipment
-79
-96
-100
-34
-24
-21
-43
-35
-22
-27
-27
-10
-3
-8
-4
-12
Sale Of Property, Plant, Equipment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
--
--
--
--
-41
--
--
--
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
11
8
--
53
53
55
-4
2
--
--
Purchase Of Investment
-1,920
-831
-4,590
-573
-777
-223
-1,955
-1,276
-1,158
-1,349
-1,038
-318
-217
-371
-346
-103
Sale Of Investment
1,715
549
3,645
1,501
751
759
529
495
55
65
-210
289
257
-782
188
127
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-4,454
-5,084
-2,400
141
160
2,444
622
167
-415
763
60
23
969
-802
131
-238
   
Issuance of Stock
Repurchase of Stock
--
--
--
--
-0
-0
-1
-45
-134
-92
--
-49
-10
-0
-2
-3
Net Issuance of Preferred Stock
--
295
--
0
-0
--
-867
--
--
96
--
--
--
--
--
--
Net Issuance of Debt
1,342
1,977
4,074
3,001
-4,432
-4,197
-1,220
-1,017
64
-1,164
206
-444
-252
-146
-140
743
Cash Flow for Dividends
-198
-214
-223
-225
-135
-56
-59
-19
-21
-54
-65
-16
-16
-16
-16
-16
Other Financing
3,911
3,597
-3,221
-2,950
-1,462
620
344
930
413
-259
-857
445
-728
450
-62
-517
Cash Flow from Financing
4,938
5,696
521
-141
-5,370
-3,634
-1,540
-151
322
-1,473
-732
-64
-1,007
288
-220
207
   
Net Change in Cash
166
1,111
-252
114
-935
-406
-150
59
278
-278
56
-5
-12
-197
244
21
Free Cash Flow
-397
403
1,526
80
4,251
763
725
9
350
404
702
26
23
309
329
41
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Jun13 Sep13 Dec13 Mar14 Jun14
   
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
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
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Jun13 Sep13 Dec13 Mar14 Jun14
   
Market Cap
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)
Net Current Asset Value (per share)
Projected FCF (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
Beneish M-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
Highest 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
Lowest 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
Shares Outstanding (Basic) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Buyback Ratio (%)
YoY Rev. per Sh. Growth (%)
YoY EPS Growth (%)
YoY EBITDA Growth (%)
Download financial data to Excel Download financial data to CSV
Change log: Sept. 26, 2014: Added 'DeferredTaxAndRevenue' above 'Other Current Liabilities', and remove its portion from 'Other Current Liabilities' during calculation. Sept. 26, 2014: Changed name of the field from 'DeferredTaxAndRevenue' to 'NonCurrent Deferred Liabilities'. Sept. 24, 2014: Income Statement added 'Tax Rate %' below 'Tax Provision'. Sept. 24, 2014: Balance Sheet: Added 'Debt to Equity' below 'Long Term Debt', and 'Total Equity to Total Asset' below 'Total Equity'. Sept. 24, 2014: Income Statement added 'Gross Margin %' below 'Gross Profit', 'Operating Margin %' below 'Operating Income', 'Net Margin %' below 'Net Income'. Sept. 24, 2014: Cash Flow Statement: 'Net Issuance of Stock' is seperated into two rows: 'Issuance of Stock', and 'Repurchase of Stock'. Feb. 10, 2014: added row 54 - Other operating charges, and row 106-Accumulated other comprehensive income (loss)

Switch to Another Stock:



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)
Free 7-day Trial
FEEDBACK