10 Year Financial Data of LSI Corporation (LSI)

7.21 (1y: +3%)

Market Cap	3.97 B	P/E(ttm)	30.30
Enterprise Value	3.31 B	P/B	3.40

LSI- NAS (USA)
LSI Corporation

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

$7.21

2 Medium Warning Signs 2 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	-2.6	0.9	14.5
EBITDA Growth (%)	0	0	27.9
Free Cash Flow Growth (%)	4.3	20.2	246.7
Book Value Growth (%)	-12.2	-12.2	-1.5

*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:

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 ($)	4.48	4.43	4.92	4.89	4.06	4.13	3.41	3.98	3.40	4.32	4.26	1.05	1.13	1.09	1.04	1.00
EBITDA per Share	0.04	-0.65	0.42	0.59	-3.45	-0.42	0.21	0.47	0.43	0.55	0.55	0.10	0.18	0.17	0.11	0.09
Free Cashflow per Share	0.30	0.10	0.51	0.47	0.30	0.22	0.18	0.43	0.31	0.42	0.52	-0.02	0.18	0.15	0.12	0.07
Earnings per Share ($)	-0.82	-1.21	-0.01	0.42	-3.87	-0.96	-0.07	0.06	0.55	0.34	0.24	0.13	0.10	0.07	0.04	0.03
Book Value per Share	5.41	4.21	4.17	4.68	3.87	2.22	2.24	2.04	1.76	2.00	2.01	2.04	2.00	2.09	2.02	2.01
Month End Stock Price	8.98	5.48	8.00	9.29	5.31	3.29	6.01	5.99	5.95	7.07	6.78	8.68	6.37	6.91	7.07	6.78
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 %	-15.10	-28.60	-0.30	8.90	-100	-43.20	-3.30	3.00	31.30	16.90	6.40	24.80	20.00	13.20	8.00	6.40
Return on Assets %	-8.90	-16.10	-0.20	5.90	-56.60	-18.60	-1.60	1.60	14.90	8.30	3.20	12.80	10.00	6.80	4.00	3.20
Return on Capital - Joel Greenblatt %	-40.90	-93.50	3.90	85.10	-950	-164	-38.20	11.40	32.50	45.30	10.80	14.00	73.60	64.40	21.60	10.80
Debt to Equity	0.42	0.48	0.38	0.19	0.29	0.41	0.24	--	--	--	--	--	--	--	--	--

Gross Margin %	40.00	43.30	43.40	43.10	34.70	39.90	38.00	43.10	47.10	49.20	50.90	46.10	50.30	50.10	50.10	50.90
Operating Margin %	-16.10	-25.70	0.60	8.00	-95.70	-22.30	-5.80	1.40	3.30	5.50	1.50	1.80	9.20	7.80	2.70	1.50
Net Margin %	-18.20	-27.30	-0.30	8.60	-95.50	-23.20	-2.20	1.60	16.20	7.80	3.20	12.10	8.90	6.40	3.80	3.20

Days Sales Outstanding	49.80	58.40	61.50	64.20	57.00	41.40	55.80	46.40	44.00	38.50	35.70	44.20	41.00	37.40	40.00	35.70
Days Inventory	71.30	82.80	65.40	67.80	51.70	50.10	44.90	46.70	60.80	59.10	59.00	54.50	56.70	61.10	62.60	59.00
Inventory Turnover	5.10	4.40	5.60	5.40	7.10	7.30	8.10	7.80	6.00	6.20	1.50	1.70	1.60	1.50	1.50	1.50

Debt to Revenue	0.51	0.46	0.33	0.18	0.28	0.22	0.16	--	--	--	--	--	--	--	--	--
COGS to Revenue	0.60	0.57	0.57	0.57	0.65	0.60	0.62	0.57	0.53	0.51	0.49	0.54	0.50	0.50	0.50	0.49
Inventory to Revenue	0.12	0.13	0.10	0.11	0.09	0.08	0.08	0.07	0.09	0.08	0.32	0.32	0.31	0.34	0.34	0.32
Interest Exp. to Revenue %	-0.70	-0.19	0.45	1.36	0.61	0.42	-0.06	0.32	1.30	1.51	0.05	0.26	0.24	0.94	1.27	0.05

Asset Turnover	0.49	0.59	0.69	0.70	0.59	0.80	0.75	1.06	0.92	1.06	0.25	0.26	0.29	0.27	0.26	0.25
Buyback Ratio	9.80	6.00	549	-36.00	1.90	6.90	39.30	-102	-24.40	-56.90	-44.30	-86.80	-28.70	-21.50	-92.60	-44.30
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	1,693	1,700	1,919	1,982	2,604	2,677	2,219	2,570	2,044	2,506	2,452	622	660	624	600	569
Cost of Goods Sold	1,016	965	1,087	1,127	1,700	1,608	1,376	1,461	1,081	1,274	1,218	336	328	311	300	279
Gross Profit	677	736	832	855	904	1,069	843	1,109	962	1,232	1,234	287	332	313	300	290

Selling, General, &Admin. Expense	234	243	236	256	381	407	326	343	295	355	354	90.10	88.91	92.03	83.88	89.50
Research &Development	433	422	397	413	655	673	608	670	576	690	692	170	176	167	177	171
Earnings Before DDA	16.13	-251	164	241	-2,213	-271	139	304	257	318	314	56.85	106	94.58	60.42	52.54

Depreciation, Depletion and Amortization	289	185	152	82.26	279	324	268	267	189	180	179	45.37	45.28	45.67	44.17	44.29

Operating Income	-273	-436	12.21	158	-2,491	-596	-129	37.15	67.32	138	134	11.48	60.92	48.91	16.25	8.25
Interest Income/Expense	-11.77	-3.15	8.72	27.01	15.74	11.26	-1.33	8.10	26.47	37.71	15.36	1.60	1.59	5.86	7.61	0.30
Net Income	-309	-464	-5.62	170	-2,487	-622	-47.72	39.97	331	196	139	75.20	58.71	39.67	22.65	18.43

Earnings per Share ($)	-0.82	-1.21	-0.01	0.42	-3.87	-0.96	-0.07	0.06	0.55	0.34	0.24	0.13	0.10	0.07	0.04	0.03
Total Shares Outstanding	378	384	390	405	642	648	651	646	601	581	567	591	581	572	575	567
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	814	815	939	1,009	1,398	1,119	962	677	935	676	659	623	601	643	676	659
Accounts Receivable	231	272	323	349	406	304	339	327	247	264	223	302	297	256	264	223
Inventory	199	219	195	209	241	221	169	187	180	206	181	201	204	209	206	181
Other Current Assets	147	59.74	163	68.69	148	156	115	73.78	60.66	80.37	70.05	62.43	63.39	64.53	80.37	70.05
Total Current Assets	1,390	1,365	1,620	1,636	2,193	1,799	1,585	1,264	1,423	1,227	1,133	1,188	1,165	1,173	1,227	1,133

Property, Plant and Equipment	481	312	98.29	86.05	230	236	219	223	181	270	278	235	236	250	270	278
Intangible Assets	1,130	1,082	975	992	1,800	1,066	928	750	506	741	711	832	802	772	741	711
Other Long Term Assets	447	115	103	139	174	243	236	188	123	119	119	112	108	108	119	119
Total Assets	3,448	2,874	2,796	2,852	4,396	3,344	2,968	2,425	2,232	2,356	2,241	2,367	2,311	2,303	2,356	2,241

Accounts Payable	332	323	390	438	747	552	504	485	461	339	275	470	468	477	339	275
Current Portion of Long-Term Debt	0.38	0.13	274	--	--	245	350	--	--	--	--	--	--	--	--	--
Other Current Liabilities	58.42	72.94	79.29	88.30	15.68	--	--	--	--	178	166	--	--	--	178	166
Total Current Liabilities	391	396	743	527	762	798	854	485	461	517	442	470	468	477	517	442

Long-Term Debt	866	782	350	350	718	350	--	--	--	--	--	--	--	--	--	--
Other Long-Term Liabilities	149	77.83	75.35	79.64	431	756	652	623	712	680	658	694	679	629	680	658
Total Liabilities	1,405	1,256	1,168	956	1,911	1,903	1,507	1,107	1,173	1,197	1,100	1,164	1,147	1,105	1,197	1,100

Common Stock	3.82	3.88	3.94	4.04	6.81	6.48	6.57	6.15	5.62	5.51	5.49	5.71	5.57	5.53	5.51	5.49
Retained Earnings	-921	-1,384	-1,390	-1,220	-3,739	-4,361	-4,408	-4,369	-4,037	-3,841	-3,822	-3,962	-3,903	-3,863	-3,841	-3,822
Additional Paid-In Capital	2,950	2,969	3,010	3,102	6,152	6,059	6,143	5,998	5,624	5,573	5,530	5,686	5,589	5,574	5,573	5,530
Total Equity	2,042	1,618	1,628	1,896	2,485	1,441	1,461	1,318	1,059	1,160	1,141	1,203	1,163	1,198	1,160	1,141
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	-309	-464	-5.62	170	-2,487	-622	-47.72	39.97	331	196	139	75.20	58.71	39.67	22.65	18.43
Depreciation, Depletion and Amortization	289	185	152	82.26	279	324	268	267	189	180	179	45.37	45.28	45.67	44.17	44.29
Cash Flow from Others	210	369	103	-4.75	2,503	576	-15.97	60.53	-274	-2.55	67.90	-70.34	13.28	26.47	28.04	0.11
Cash Flow from Operations	190	90.82	249	247	295	278	204	367	247	374	387	50.23	117	112	94.86	62.83

Investment for Property, Plant & Equipement	-78.19	-52.78	-48.06	-58.67	-103	-135	-90.00	-92.34	-60.92	-131	-90.87	-64.98	-12.64	-25.67	-27.49	-25.08
Cash Flow from Acquisitions	--	-32.03	--	-55.33	903	-90.32	-46.98	--	475	-319	--	-319	--	--	--	--
Cash Flow from Investing	-0.18	-89.63	-84.28	25.86	1,121	-163	-34.14	-60.14	430	-520	-179	-396	-55.26	-32.06	-36.81	-55.03

Net Issuance of Stock	30.31	27.99	30.86	61.01	-724	-186	18.75	-209	-418	-161	-241	27.07	-121	-41.55	-25.35	-52.60
Net Issuance of Debt	-366	-68.56	-148	-272	--	-117	-244	-350	--	--	--	--	--	--	--	--
Other Financing	-38.98	-8.02	-0.00	0.00	--	-0.07	-0.00	0.00	--	--	--	--	--	--	--	--
Cash Flow from Financing	-375	-48.59	-117	-211	-724	-303	-225	-559	-418	-161	-241	27.07	-121	-41.55	-25.35	-52.60

Net Change in Cash	-179	-50.96	45.93	63.15	694	-192	-51.01	-257	258	-308	-35.44	-319	-58.52	38.36	31.02	-46.30

Free Cash Flow	112	38.04	201	188	192	143	114	275	186	243	296	-14.76	105	86.14	67.36	37.76
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:

LSI Quarterly/Annuals Reports

LSI: 10-Q - LSI CORP (0000703360) (Filer): (10-Q) - 2012-11-06
LSI: 10-Q - LSI CORP (0000703360) (Filer): (10-Q) - 2012-08-09
LSI: 10-Q - LSI CORP (0000703360) (Filer): (10-Q) - 2012-05-09
LSI: 10-K - LSI CORP (0000703360) (Filer): (10-K) - 2012-02-29
LSI: 10-Q - LSI CORP (0000703360) (Filer): (10-Q) - 2011-11-10

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

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

LSI Quarterly/Annuals Reports