Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -10.4  -23.3  -27.7 
EBITDA Growth (%)
Free Cash Flow Growth (%)
Book Value Growth (%) 0.4  0.4  62.4 

*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: 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
   
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
17.50
22.00
19.60
20.00
24.80
-2.70
-3.90
6.40
10.40
6.30
7.20
5.60
6.40
5.60
2.80
7.20
Return on Assets %
0.50
0.70
0.60
0.60
0.70
-0.10
-0.10
0.20
0.40
0.30
0.40
0.40
0.40
0.40
--
0.40
Return on Capital - Joel Greenblatt %
--
--
41.90
--
--
-2.90
--
--
--
--
--
--
--
--
--
--
Debt to Equity
6.01
4.68
3.95
2.96
2.72
5.05
4.56
4.18
0.20
3.26
0.42
3.76
3.81
3.54
0.47
0.42
   
Operating Margin %
8.60
11.90
12.70
13.50
14.60
-2.30
-4.60
7.30
8.80
7.30
11.10
9.60
111
11.20
4.80
11.10
Net Margin %
5.90
8.90
10.70
10.40
12.20
-1.10
-3.00
5.20
8.80
7.90
9.10
6.10
2.80
7.60
3.90
9.10
   
Debt to Revenue
2.05
1.88
2.16
1.55
1.34
2.11
3.50
3.39
0.16
4.08
2.16
16.48
6.51
19.69
2.67
2.16
Interest Exp. to Revenue %
10.36
11.62
11.54
12.49
10.43
15.41
26.27
23.42
23.98
27.87
26.88
25.15
10.11
31.04
29.01
26.88
   
Asset Turnover
0.09
0.08
0.06
0.06
0.06
0.05
0.04
0.04
0.04
0.04
0.01
0.01
0.02
0.01
0.01
0.01
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
9,012
10,032
10,373
11,785
10,111
12,933
15,865
16,065
16,565
14,817
14,663
3,726
3,717
3,779
3,547
3,619
Non Interest Income
77,975
76,295
79,521
82,601
86,816
71,000
44,531
52,524
52,517
38,340
59,972
11,086
33,047
8,396
8,681
9,847
Revenue
86,987
86,327
89,894
94,386
96,928
83,933
60,396
68,590
69,082
53,156
74,635
14,812
36,764
12,176
12,228
13,467
   
Selling, General, &Admin. Expense
10,238
10,799
10,780
11,304
10,608
11,262
9,408
9,963
52,106
8,722
5,954
11,060
-6,977
8,459
2,242
2,229
Credit Losses Provision
1,439
596
140
132
161
1,645
3,812
2,245
2,141
2,724
2,878
565
694
712
754
719
Other Expenses
66,989
64,033
65,945
68,543
70,203
71,019
47,792
49,196
6,833
36,817
20,665
1,764
1,858
1,640
8,145
9,023
Earnings Before DDA
8,321
10,900
13,029
14,407
15,955
6.45
-615
7,186
8,001
4,894
45,137
1,422
41,190
1,365
1,087
1,495
   
Depreciation, Depletion and Amortization
800
639
1,637
1,664
1,774
1,917
2,181
2,209
1,941
996
996
--
492
--
504
--
   
Operating Income
7,521
10,260
11,393
12,743
14,181
-1,911
-2,796
4,977
6,060
3,897
44,141
1,422
40,697
1,365
583
1,495
Net Income
5,174
7,645
9,627
9,862
11,866
-937
-1,824
3,560
6,077
4,178
3,636
904
1,012
922
478
1,224
   
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
93,168
84,690
16,761
69,479
78,690
28,330
75,368
83,205
98,099
72,705
77,023
124,395
81,508
93,788
72,705
77,023
Net Loan
292,045
317,231
438,847
474,437
553,835
621,261
575,275
608,938
596,877
556,900
726,236
776,964
774,458
734,453
722,313
726,236
Securities & Investments
478,541
444,228
616,962
588,511
623,883
538,029
555,987
623,605
615,550
536,601
329,585
617,963
263,228
577,906
297,912
329,585
Accounts Receivable
23,435
21,645
27,214
32,608
42,176
42,342
--
--
--
--
6,751
--
--
--
--
6,751
Deferred Policy Acquisition Costs
12,491
13,259
12,303
13,029
13,730
15,220
--
--
13,082
--
--
12,890
5,987
5,941
--
--
Property, Plant and Equipment
1,678
1,604
7,375
7,732
8,009
8,219
7,845
7,862
3,700
3,428
3,447
5,491
3,521
3,447
3,428
3,447
Intangible Assets
--
--
4,689
4,515
7,370
8,886
7,719
6,887
4,562
3,383
3,450
4,551
3,755
3,471
3,383
3,450
Other Assets
107,815
240,295
372,459
394,905
371,394
464,241
264,949
262,893
314,008
316,890
367,251
62,596
451,891
187,058
398,505
367,251
Total Assets
996,682
1,109,694
1,484,307
1,572,187
1,685,357
1,711,310
1,487,144
1,593,390
1,632,795
1,489,908
1,513,744
1,591,960
1,578,360
1,600,123
1,498,246
1,513,744
   
Total Deposits
390,921
467,809
596,613
636,769
674,415
671,824
601,933
655,592
599,419
583,337
603,391
608,376
606,303
570,455
583,337
603,391
Accounts Payable
11,312
11,203
18,352
17,734
22,200
32,128
107,994
93,400
92,606
49,621
47,981
88,868
75,479
65,855
49,621
47,981
Current Portion of Long-Term Debt
11,352
12,840
41,317
37,999
34,745
94,551
--
--
--
--
--
11,137
11,653
11,459
--
--
Long-Term Debt
166,556
149,769
153,229
107,880
95,432
82,750
211,160
232,368
11,356
216,596
29,100
232,942
227,546
228,232
32,704
29,100
Other liabilities
386,959
433,291
625,569
722,471
810,760
794,930
519,747
556,427
871,141
573,994
763,479
585,745
594,628
656,331
762,896
763,479
Total Liabilities
967,100
1,074,913
1,435,080
1,522,853
1,637,552
1,676,183
1,440,835
1,537,787
1,574,523
1,423,547
1,443,951
1,527,068
1,515,609
1,532,332
1,428,558
1,443,951
   
Common Stock
--
--
--
679
686
636
--
--
--
--
--
--
--
--
--
--
Preferred Stock
2,282
1,644
379
276
27.26
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
28,181
33,826
47,062
--
--
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
--
--
--
10,703
11,222
11,800
20,556
48,014
3,846
2,885
--
--
21,735
--
--
--
Total Equity
29,582
34,781
49,227
49,334
47,805
35,127
46,309
55,603
58,272
66,360
69,792
64,892
62,751
67,791
69,688
69,792
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
7,522
10,260
9,627
12,744
14,180
-1,911
--
--
--
--
--
--
--
--
--
--
Depreciation, Depletion and Amortization
800
639
1,637
1,664
1,774
1,917
2,181
2,209
1,941
996
996
--
492
--
504
--
Cash Flow from Others
68,696
86,570
31,970
-1,908
-921
16,472
-37,309
-8,331
9,837
-12,868
-12,868
--
-20,501
--
7,633
--
Cash Flow from Operations
77,018
97,469
43,234
12,500
15,034
16,479
-35,128
-6,122
11,778
-11,872
-11,872
--
-20,009
--
8,137
--
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-2,146
-2,322
-640
-542
-542
--
--
--
-542
--
Cash Flow from Acquisitions
--
--
--
--
--
--
3,527
2,338
5,103
-8,295
-8,295
--
--
--
-8,295
--
Cash Flow from Investing
-83,903
-94,294
-64,446
-40,154
-17,891
-12,855
4,153
-4,294
8,338
738
738
--
-13,614
--
14,353
--
   
Net Issuance of Stock
1,203
760
145
-1,338
-2,829
10,682
9,350
-56.41
52.56
-778
-778
--
--
--
-778
--
Net Issuance of Debt
1,229
2,315
12,254
26,622
-9,745
52,201
16,141
9,851
-5,092
-876
-876
--
18,588
--
-19,464
--
Cash Flow for Dividends
-1,186
-1,130
-3,152
-3,482
-3,902
-4,121
-1,321
--
--
--
--
--
--
--
--
--
Other Financing
-1.02
-0.95
119
-231
0.00
0.00
-6,410
0.00
-3,846
-481
-481
--
168
--
-649
--
Cash Flow from Financing
1,245
1,944
9,366
21,571
-16,476
58,762
17,760
9,795
-8,886
-2,135
-2,135
--
18,756
--
-20,891
--
   
Net Change in Cash
-5,640
5,119
-11,843
-6,084
-19,333
62,386
-13,215
-621
11,231
-13,268
-13,268
--
-14,867
--
1,599
--
   
Free Cash Flow
77,018
97,469
43,234
12,500
15,034
16,479
-37,274
-8,444
11,138
-12,414
-12,414
--
-20,009
--
7,595
--
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
   
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:



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