Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 7.2  -5.6  -5.5 
EBITDA Growth (%)
Free Cash Flow Growth (%)
Book Value Growth (%) 7.4  7.4  -36.7 

*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 ($)
7.10
7.81
9.63
13.54
16.32
17.35
14.38
13.12
14.06
13.13
12.99
3.38
3.29
3.05
3.23
3.42
EBITDA per Share
1.91
2.02
3.05
4.44
5.25
5.68
3.12
2.57
-3.63
-5.57
-5.50
0.57
-6.64
0.37
0.14
0.63
Free Cashflow per Share
0.79
-0.07
1.95
1.08
-5.24
7.11
0.88
2.83
0.37
-0.81
1.66
-3.33
2.27
0.80
-0.42
-0.99
Earnings per Share ($)
0.89
0.96
1.60
2.21
2.48
2.61
0.97
0.55
-4.42
-6.45
-6.34
0.14
-6.40
0.01
-0.17
0.22
Book Value per Share
7.68
8.65
10.91
13.73
15.73
17.90
19.71
20.00
16.49
10.67
10.46
16.52
10.73
10.67
10.88
10.46
Month End Stock Price
16.15
20.00
35.44
42.88
47.59
22.72
19.70
16.37
10.81
9.00
11.04
11.96
9.20
8.70
9.00
11.04
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
11.60
11.10
14.60
16.10
15.80
14.60
4.90
2.80
-26.80
-60.50
8.40
3.20
-238
0.40
-6.40
8.40
Return on Assets %
6.50
6.70
6.70
6.70
5.30
6.80
2.50
0.90
-8.30
-11.30
0.80
0.40
-48.40
--
-1.20
0.80
Return on Capital - Joel Greenblatt %
--
--
--
--
--
--
289
--
-6,964
-459
51.20
22.80
-1,666
1.60
-58.40
51.20
Debt to Equity
--
--
--
0.27
0.33
0.16
0.05
0.02
0.04
0.10
0.21
0.17
0.08
0.09
0.10
0.21
   
Gross Margin %
--
--
--
--
--
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
Operating Margin %
20.90
19.90
26.70
29.10
27.30
25.60
12.10
8.60
-36.10
-53.60
8.30
6.20
-213
0.20
-7.10
8.30
Net Margin %
12.60
12.30
16.60
16.30
15.20
15.00
6.80
4.20
-31.40
-49.10
6.50
4.00
-195
0.20
-5.30
6.50
   
Days Sales Outstanding
240
217
434
359
613
301
382
941
858
1,197
2,394
2,029
1,100
1,396
1,238
2,394
   
Debt to Revenue
--
--
--
0.27
0.32
0.16
0.07
0.03
0.05
0.08
0.63
0.81
0.26
0.30
0.34
0.63
Interest Exp. to Revenue %
--
--
--
-2.04
-1.43
-0.95
-0.40
-0.12
-0.35
-0.50
-0.46
-0.50
-0.49
-0.57
-0.46
-0.46
   
Asset Turnover
0.51
0.55
0.40
0.41
0.35
0.45
0.37
0.23
0.26
0.23
0.03
0.04
0.06
0.05
0.06
0.03
Buyback Ratio
-11.20
-13.60
-35.40
-31.60
-12.90
-6.50
-25.50
-45.40
5.40
1.80
-5.60
-48.90
-0.20
-235
29.00
-5.60
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
334
334
408
599
731
763
633
571
572
504
500
136
127
120
122
132
Gross Profit
--
--
--
--
--
763
633
571
572
504
500
136
127
120
122
132
   
Selling, General, &Admin. Expense
33.53
31.85
39.78
64.47
87.74
560
529
509
520
489
482
127
123
119
120
120
Earnings Before DDA
89.66
86.59
129
197
235
250
137
112
-148
-214
-212
22.81
-256
14.34
5.27
24.30
   
Depreciation, Depletion and Amortization
19.96
20.00
20.02
22.50
36.02
54.18
60.75
62.37
59.06
56.49
55.52
14.31
14.18
14.16
13.84
13.34
   
Operating Income
69.70
66.59
109
174
199
196
76.45
49.33
-207
-270
-268
8.49
-271
0.18
-8.57
10.95
Interest Income/Expense
--
--
--
-12.22
-10.44
-7.25
-2.51
-0.67
-2.03
-2.54
-2.47
-0.68
-0.62
-0.68
-0.56
-0.60
Net Income
41.95
40.98
67.69
97.92
111
115
42.83
23.98
-180
-248
-245
5.46
-247
0.23
-6.45
8.62
   
Earnings per Share ($)
0.89
0.96
1.60
2.21
2.48
2.61
0.97
0.55
-4.42
-6.45
-6.34
0.14
-6.40
0.01
-0.17
0.22
Total Shares Outstanding
47.02
42.84
42.39
44.29
44.78
43.99
44.02
43.50
40.69
38.42
38.62
40.30
38.61
39.25
37.66
38.62
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
239
206
261
321
184
359
338
343
289
256
270
229
235
272
256
270
Accounts Receivable
220
199
485
590
1,228
629
663
1,472
1,344
1,654
3,474
3,041
1,533
1,834
1,654
3,474
Other Current Assets
-459
-405
-746
-911
-1,411
73.22
111
83.20
97.03
90.27
59.77
97.30
91.30
89.64
90.27
59.77
Total Current Assets
--
--
--
--
--
1,061
1,111
1,898
1,730
2,000
3,804
3,367
1,859
2,196
2,000
3,804
   
Property, Plant and Equipment
25.09
24.02
22.29
34.74
45.89
48.32
41.44
34.79
43.02
54.99
65.61
42.66
42.59
42.72
54.99
65.61
Intangible Assets
88.47
98.13
202
467
505
518
521
568
365
79.22
76.36
363
85.54
82.53
79.22
76.36
Other Long Term Assets
536
490
792
960
1,550
58.06
29.09
30.79
39.58
62.38
55.79
35.61
61.90
63.76
62.38
55.79
Total Assets
650
612
1,016
1,462
2,101
1,685
1,703
2,531
2,178
2,197
4,001
3,808
2,049
2,385
2,197
4,001
   
Accounts Payable
275
242
554
168
1,159
767
771
1,623
1,457
1,696
3,493
3,016
1,583
1,906
1,696
3,493
Current Portion of Long-Term Debt
--
--
--
--
101
27.38
0.03
19.36
2.04
22.15
47.49
88.04
10.17
15.44
22.15
47.49
Other Current Liabilities
-275
-242
-554
-168
-1,260
8.92
17.00
18.11
23.79
44.07
21.10
15.96
19.27
18.73
44.07
21.10
Total Current Liabilities
--
--
--
--
--
804
789
1,661
1,483
1,762
3,562
3,120
1,613
1,941
1,762
3,562
   
Long-Term Debt
--
--
--
161
133
94.50
46.90
--
24.00
19.27
35.57
22.26
22.38
20.57
19.27
35.57
Other Long-Term Liabilities
289
242
554
693
1,264
--
--
--
-0.00
5.25
--
--
--
4.73
5.25
--
Total Liabilities
289
242
554
854
1,397
898
835
1,661
1,507
1,787
3,597
3,142
1,635
1,966
1,787
3,597
   
Common Stock
0.51
0.51
0.51
0.51
0.52
0.52
0.52
0.52
0.52
0.52
0.52
0.52
0.52
0.52
0.52
0.52
Retained Earnings
334
375
443
541
652
766
809
833
653
405
414
659
412
412
405
414
Additional Paid-In Capital
157
161
176
198
210
220
233
246
249
245
234
237
240
244
245
234
Treasury Stock
-139
-177
-163
-144
-178
-193
-183
-220
-241
-253
-251
-242
-246
-250
-253
-251
Total Equity
361
371
462
608
704
787
868
870
671
410
404
666
414
419
410
404
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
41.95
40.98
67.69
97.92
111
115
42.83
23.98
-180
-248
-245
5.46
-247
0.23
-6.45
8.62
Depreciation, Depletion and Amortization
19.96
20.00
20.02
22.50
36.02
54.18
60.75
62.37
59.06
56.49
55.52
14.31
14.18
14.16
13.84
13.34
Cash Flow from Others
0.26
-30.20
26.06
27.05
-257
211
-6.15
89.76
188
218
322
-143
334
27.19
-0.15
-38.68
Cash Flow from Operations
62.17
30.79
114
147
-109
380
97.43
176
67.06
26.79
133
-123
101
41.59
7.24
-16.72
   
Investment for Property, Plant & Equipement
-25.17
-33.92
-31.28
-99.77
-125
-67.16
-58.52
-53.18
-51.92
-58.06
-68.55
-11.08
-13.76
-10.32
-22.89
-21.57
Cash Flow from Acquisitions
--
-7.82
-100
-254
-14.50
-5.71
-1.94
-48.93
-36.19
--
--
--
--
--
--
--
Cash Flow from Investing
36.72
-28.90
-83.56
-285
-73.71
-70.06
-60.46
-102
-86.01
-58.06
-68.55
-11.08
-13.76
-10.32
-22.89
-21.57
   
Net Issuance of Stock
-45.39
-35.76
23.98
30.99
-36.01
-15.52
10.93
-39.39
-29.18
-21.75
-27.39
-6.39
-4.68
-3.81
-6.87
-12.03
Net Issuance of Debt
--
--
--
--
--
-115
-72.50
-46.90
23.03
13.97
-27.58
83.19
-79.86
5.17
5.46
41.64
Other Financing
--
0.02
1.57
162
79.18
-0.39
-2.38
-4.10
-6.32
--
2.41
-2.25
1.90
-0.06
0.41
0.16
Cash Flow from Financing
-45.39
-35.74
25.55
193
43.17
-130
-63.94
-90.38
-12.46
-7.78
-52.56
74.55
-82.63
1.31
-1.00
29.76
   
Net Change in Cash
58.04
-32.55
54.58
60.25
-138
169
-22.08
-13.87
-32.82
-38.31
10.87
-61.16
5.80
34.06
-17.02
-11.98
   
Free Cash Flow
37.01
-3.14
82.49
47.70
-235
313
38.91
123
15.14
-31.27
64.78
-134
87.46
31.26
-15.66
-38.28
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
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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

ITG 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