Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 41.1  -23.4 
EBITDA Growth (%) 32.7  -33.9 
Free Cash Flow Growth (%) 43.4  -72.5 
Book Value Growth (%) 57.2  -3.5 

*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 ($)
--
--
--
--
3.66
4.63
26.32
21.70
30.62
24.02
21.95
6.61
5.56
6.68
5.18
4.53
EBITDA per Share
--
--
--
--
2.35
3.17
13.53
8.46
17.13
11.61
10.07
3.37
2.41
3.71
2.12
1.83
Free Cashflow per Share
--
--
--
--
-0.22
5.23
3.16
39.42
24.17
11.48
6.47
-1.29
12.12
-6.55
7.19
-6.29
Earnings per Share ($)
--
--
--
--
1.16
2.24
0.87
-0.22
1.39
0.89
0.76
0.24
0.17
0.26
0.19
0.14
Dividends Per Share
--
--
--
--
--
--
--
--
0.30
0.40
0.40
0.10
0.10
0.10
0.10
0.10
Book Value per Share
--
--
--
--
1.02
1.28
13.76
11.48
12.88
12.71
12.53
12.99
13.15
13.20
12.55
12.53
Month End Stock Price
--
--
--
--
32.32
17.89
17.72
17.82
14.94
13.68
14.91
17.00
14.72
14.02
13.68
14.91
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
22.20
15.00
24.60
26.20
73.60
18.10
6.30
-1.90
10.80
6.80
4.40
7.60
5.20
8.00
6.00
4.40
Return on Assets %
3.20
1.80
2.20
2.30
0.90
0.30
0.10
--
0.20
0.10
--
--
--
--
--
--
Return on Capital - Joel Greenblatt %
--
--
--
--
15.90
--
--
--
--
--
--
--
--
--
--
--
Debt to Equity
--
--
0.40
0.57
16.76
2.55
0.92
0.99
0.19
0.18
0.03
0.08
0.02
0.03
0.18
0.03
   
Operating Margin %
100.00
100.00
--
--
63.50
67.50
49.50
37.00
54.60
46.60
38.10
49.20
41.60
54.20
38.90
38.10
Net Margin %
57.00
47.90
57.60
58.60
20.50
5.00
3.30
-1.00
4.60
3.60
3.00
3.60
3.10
3.90
3.70
3.00
   
Debt to Revenue
--
--
0.94
1.28
4.66
0.71
0.48
0.52
0.08
0.10
0.09
0.15
0.05
0.05
0.45
0.09
Interest Exp. to Revenue %
2.18
3.87
11.11
14.98
15.46
5.69
4.74
11.53
14.28
18.26
26.67
15.61
20.12
16.07
22.40
26.67
   
Asset Turnover
0.06
0.04
0.04
0.04
0.04
0.07
0.04
0.03
0.05
0.03
0.01
0.01
0.01
0.01
0.01
0.01
Dividend Payout Ratio
--
--
--
--
--
--
--
--
0.22
0.46
0.73
0.42
0.59
0.38
0.52
0.73
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
13.20
21.80
103
188
227
105
52.19
106
194
206
217
47.43
52.49
51.21
55.35
57.63
Non Interest Income
592
542
826
1,065
1,241
1,745
1,048
816
1,164
924
826
256
208
267
192
158
Revenue
605
564
929
1,252
1,468
1,850
1,100
922
1,358
1,131
1,043
304
261
319
247
216
   
Selling, General, &Admin. Expense
--
--
--
--
119
158
516
544
580
565
544
144
142
137
141
124
Other Expenses
240
274
349
479
406
424
19.27
18.63
18.39
19.61
19.97
4.74
5.40
4.59
4.87
5.10
Earnings Before DDA
605
564
10.91
11.63
944
1,268
566
360
760
546
479
155
113
177
101
87.19
   
Depreciation, Depletion and Amortization
--
--
10.91
11.63
12.07
17.90
21.07
18.70
18.70
19.27
19.05
5.19
4.56
4.45
5.07
4.97
   
Operating Income
605
564
--
--
932
1,250
544
341
741
527
460
150
109
173
96.20
82.22
Net Income
345
270
536
734
300
93.05
36.20
-9.32
61.86
40.67
36.14
11.08
7.98
12.49
9.11
6.56
   
Preferred dividends
--
--
--
--
252
--
--
--
--
--
--
--
--
--
--
--
Earnings per Share ($)
--
--
--
--
1.16
2.24
0.87
-0.22
1.39
0.89
0.76
0.24
0.17
0.26
0.19
0.14
Total Shares Outstanding
--
--
--
--
401
400
41.80
42.50
44.37
47.07
47.69
45.95
46.96
47.68
47.69
47.69
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
--
--
408
669
522
943
807
1,354
1,695
1,615
1,185
1,551
2,004
1,660
1,615
1,185
Money Market Investments
--
--
1,804
3,112
5,233
4,992
7,142
8,224
10,445
13,838
13,807
11,394
11,409
12,670
13,838
13,807
Securities & Investments
--
--
--
--
6,897
17,742
9,344
7,422
6,615
3,618
3,822
6,444
6,162
5,705
3,618
3,822
Accounts Receivable
--
--
1,052
1,768
4,486
4,175
3,749
7,726
8,444
10,719
12,018
9,674
9,605
10,288
10,719
12,018
Property, Plant and Equipment
--
--
--
--
--
--
41.69
41.09
35.94
34.67
--
--
--
--
34.67
--
Other Assets
10,812
15,060
21,028
26,531
17,405
504
5,523
3,731
3,169
3,375
4,312
3,634
3,205
3,539
3,375
4,312
Total Assets
10,812
15,060
24,292
32,081
34,542
28,357
26,606
28,499
30,404
33,200
35,144
32,696
32,384
33,862
33,200
35,144
   
Accounts Payable
--
--
2,667
4,869
9,807
9,164
11,305
15,763
18,068
22,150
23,733
20,244
20,156
22,198
22,150
23,733
Current Portion of Long-Term Debt
--
--
707
1,297
6,385
865
321
187
6.54
110
18.85
14.47
13.35
16.87
110
18.85
Long-Term Debt
--
--
165
301
460
443
206
295
101
--
--
30.24
--
--
--
--
Other liabilities
9,255
13,262
18,579
22,812
17,481
17,371
14,199
11,766
11,657
10,340
10,795
11,811
11,597
11,018
10,340
10,795
Total Liabilities
9,255
13,262
22,118
29,279
34,134
27,843
26,031
28,011
29,833
32,601
34,547
32,099
31,766
33,232
32,601
34,547
   
Common Stock
--
--
--
--
0.43
0.45
0.48
--
0.56
0.48
0.48
0.46
0.48
0.48
0.48
0.48
Retained Earnings
--
--
--
--
52.27
141
177
92.50
139
82.07
83.88
145
117
125
82.07
83.88
Additional Paid-In Capital
--
--
--
--
451
486
529
536
597
494
495
443
490
492
494
495
Treasury Stock
--
--
--
--
-94.97
-118
-142
-162
-183
-7.72
-7.67
-13.28
-7.78
-7.78
-7.72
-7.67
Total Equity
1,557
1,799
2,174
2,802
408
514
575
488
571
598
598
597
618
630
598
598
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
--
--
536
734
300
93.05
490
280
687
497
431
141
97.53
158
101
75.29
Depreciation, Depletion and Amortization
--
--
10.91
11.63
12.07
17.90
21.07
18.70
18.70
19.27
19.05
5.19
4.56
4.45
5.07
4.97
Cash Flow from Others
--
--
-657
-965
-402
1,981
-361
1,394
380
42.11
-134
-200
471
-470
241
-377
Cash Flow from Operations
--
--
-111
-219
-89.67
2,092
151
1,693
1,086
558
316
-53.93
573
-308
347
-296
   
Investment for Property, Plant & Equipement
--
--
-12.84
-12.35
--
--
-18.49
-18.11
-13.55
-18.00
-16.52
-5.18
-4.55
-4.24
-4.03
-3.70
Cash Flow from Acquisitions
--
--
--
--
--
--
2.29
--
--
--
9.49
1.57
--
--
--
9.49
Cash Flow from Investing
--
--
-9.70
-50.39
-1,214
-20.19
-27.50
-17.29
-137
-52.43
-34.84
-10.49
-19.72
-16.15
-6.07
7.10
   
Net Issuance of Stock
--
--
--
--
1,176
-0.87
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
459
512
184
-1,299
-151
-71.62
-361
0.58
-25.90
-63.56
-31.27
3.42
91.98
-90.04
Cash Flow for Dividends
--
--
-88.50
-165
-270
-223
-125
-1,075
-188
-592
-592
-39.55
-39.89
-39.88
-472
-39.89
Other Financing
--
--
3.48
157
37.00
-76.00
-14.88
-28.43
-1.60
--
--
-0.00
--
--
--
--
Cash Flow from Financing
--
--
374
504
1,128
-1,598
-290
-1,175
-551
-591
-618
-103
-71.15
-36.46
-380
-130
   
Net Change in Cash
--
--
239
261
-176
474
-137
548
341
-80.90
-367
-144
452
-344
-44.91
-430
   
Free Cash Flow
--
--
-123
-232
-89.67
2,092
132
1,675
1,072
540
299
-59.11
569
-312
343
-300
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:

IBKR 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