Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -17.7  2.3 
EBITDA Growth (%) -11.3 
Free Cash Flow Growth (%) -41.6  289.5 
Book Value Growth (%) 0  10.6 

*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
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
1.21
1.50
2.20
2.15
3.84
1.99
1.31
1.39
1.33
0.35
0.38
0.41
0.25
0.29
EBITDA per Share
0.89
1.08
0.54
--
-0.25
0.51
0.60
0.57
0.55
0.22
0.21
0.23
-0.02
0.13
Free Cashflow per Share
-0.92
0.72
0.94
2.06
1.84
0.43
0.17
0.46
0.74
-0.05
0.19
0.47
-0.14
0.22
Earnings per Share ($)
0.71
0.87
0.36
-0.12
0.25
0.41
0.53
0.71
0.65
0.18
0.20
0.20
0.14
0.11
Dividends Per Share
--
1.44
1.62
1.60
1.15
1.00
1.00
0.80
0.80
0.20
0.20
0.20
0.20
0.20
Book Value per Share
12.68
17.76
10.93
7.53
9.02
7.27
6.07
6.87
6.25
5.65
5.65
6.53
6.07
6.25
Month End Stock Price
--
16.95
9.31
3.83
4.92
7.38
5.61
5.60
6.61
5.39
5.33
5.88
5.60
6.61
RatiosAnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
5.60
4.90
3.30
-1.60
2.80
5.60
8.80
10.50
8.00
12.40
14.00
12.40
10.00
8.00
Return on Assets %
0.50
0.90
0.40
-0.20
0.40
1.00
1.60
2.60
2.00
2.40
2.80
3.20
2.40
2.00
Return on Capital - Joel Greenblatt %
1.00
--
--
--
--
--
--
--
--
--
--
--
--
--
Debt to Equity
9.39
4.24
6.48
9.12
6.72
4.43
4.21
--
--
3.89
3.66
2.87
--
--
   
Operating Margin %
58.50
58.30
16.80
-6.20
-7.90
20.40
40.60
36.60
41.30
59.30
51.60
50.40
-16.10
41.30
Net Margin %
58.50
58.30
16.20
-5.80
6.50
20.40
40.60
52.10
42.00
50.20
51.60
50.40
58.60
42.00
   
Debt to Revenue
98.39
50.36
32.14
31.95
15.80
16.18
19.46
--
--
62.48
54.57
45.98
--
--
Interest Exp. to Revenue %
98.33
130
101
103
53.64
70.72
85.81
73.25
72.51
74.85
65.82
59.64
102
72.51
   
Asset Turnover
0.01
0.02
0.03
0.03
0.05
0.05
0.04
0.05
0.01
0.01
0.01
0.02
0.01
0.01
Buyback Ratio
--
--
--
--
-684
-219
-123
-86.10
--
--
--
-301
--
--
Dividend Payout Ratio
--
1.65
4.53
--
4.60
2.46
1.88
1.11
1.64
1.13
1.02
0.98
1.34
1.64
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Interest Income
18.33
34.90
55.43
54.72
52.17
67.45
79.76
90.61
91.19
21.59
20.99
21.84
26.20
22.17
Non Interest Income
0.31
-8.15
-0.64
-1.52
45.09
27.93
13.19
33.09
33.59
7.25
10.90
14.78
-0.49
8.41
Revenue
18.64
26.75
54.79
53.20
97.25
95.38
92.96
124
125
28.84
31.88
36.61
25.71
30.58
   
Selling, General, &Admin. Expense
3.81
1.50
1.58
1.85
16.06
22.88
21.95
36.27
44.08
6.88
8.12
7.93
15.49
12.54
Credit Losses Provision
--
--
6.21
46.16
61.38
43.32
13.90
--
5.62
2.18
4.25
1.37
--
--
Other Expenses
1.11
5.92
33.69
5.12
26.13
4.85
14.78
36.30
33.38
1.70
2.10
6.82
20.25
4.21
Earnings Before DDA
13.72
19.34
13.32
0.07
-6.33
24.33
42.34
51.13
49.49
18.08
17.40
20.50
-2.23
13.83
   
Depreciation, Depletion and Amortization
2.81
3.73
4.09
3.38
1.36
4.88
4.62
5.89
6.10
0.98
0.95
2.04
1.91
1.20
   
Operating Income
10.91
15.61
9.23
-3.32
-7.68
19.45
37.72
45.25
43.39
17.10
16.45
18.46
-4.15
12.63
Net Income
10.91
15.61
8.89
-3.07
6.34
19.45
37.72
64.44
62.80
14.48
16.45
18.46
15.05
12.84
   
Preferred dividends
--
--
--
--
--
--
--
1.24
2.56
--
0.03
0.31
0.91
1.31
Earnings per Share ($)
0.71
0.87
0.36
-0.12
0.25
0.41
0.53
0.71
0.65
0.18
0.20
0.20
0.14
0.11
Total Shares Outstanding
15.41
17.88
24.86
24.76
25.36
47.91
70.81
89.28
105
81.89
84.19
89.97
101
105
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
17.73
5.35
6.03
14.58
51.99
29.49
43.12
85.28
67.66
37.56
31.90
113
85.28
67.66
Money Market Investments
23.59
30.72
119
60.39
85.13
168
143
94.11
112
136
78.34
56.72
94.11
112
Net Loan
570
1,240
1,862
1,817
1,567
1,482
1,785
1,851
1,735
1,781
1,795
1,754
1,851
1,735
Securities & Investments
1,394
423
67.27
30.81
75.94
115
248
309
346
275
277
303
309
346
Accounts Receivable
15.33
9.83
12.80
9.39
5.75
116
8.84
33.33
8.93
17.45
9.60
31.45
33.33
8.93
Intangible Assets
--
--
--
--
--
--
19.81
13.19
12.66
18.83
17.88
17.10
13.19
12.66
Other Assets
24.99
94.09
4.90
4.06
9.63
23.62
52.62
92.66
86.58
53.05
57.91
61.08
92.66
86.58
Total Assets
2,046
1,803
2,072
1,936
1,795
1,934
2,300
2,478
2,369
2,318
2,267
2,336
2,478
2,369
   
Accounts Payable
16.57
17.80
21.53
18.37
17.09
19.53
42.12
56.24
38.56
34.83
33.92
44.39
56.24
38.56
Current Portion of Long-Term Debt
1,131
3.63
--
--
--
--
--
--
--
--
--
--
--
--
Long-Term Debt
702
1,343
1,761
1,700
1,537
1,543
1,809
--
--
1,802
1,740
1,683
--
--
Other liabilities
-0.00
120
18.04
31.59
12.77
23.09
18.83
1,809
1,672
18.93
17.48
20.55
1,809
1,672
Total Liabilities
1,850
1,485
1,801
1,750
1,566
1,586
1,870
1,865
1,711
1,856
1,791
1,748
1,865
1,711
   
Common Stock
0.02
0.02
0.03
0.03
0.04
0.06
0.08
0.11
0.11
0.09
0.09
0.10
0.11
0.11
Preferred Stock
--
--
--
--
--
--
--
0.00
0.00
--
--
0.00
0.00
0.00
Retained Earnings
-2.58
-13.52
-45.30
-89.12
-115
-146
-184
-196
-206
-186
-187
-189
-196
-206
Additional Paid-In Capital
220
341
355
356
406
528
660
836
886
685
700
809
836
886
Total Equity
195
318
272
186
229
348
430
613
658
463
476
587
613
658
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
10.91
15.61
8.89
-3.07
6.34
19.45
37.72
64.44
62.59
14.48
16.45
18.46
15.05
12.63
Depreciation, Depletion and Amortization
2.81
3.73
4.09
3.38
1.36
4.88
4.62
5.89
6.10
0.98
0.95
2.04
1.91
1.20
Cash Flow from Others
-27.95
-6.47
10.40
50.64
38.93
-3.79
-9.30
-29.33
0.06
-19.92
0.20
21.41
-31.02
9.47
Cash Flow from Operations
-14.22
12.87
23.38
50.95
46.62
20.53
33.04
41.00
68.76
-4.46
17.60
41.91
-14.05
23.30
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-21.21
--
-1.52
--
-1.52
--
--
--
Cash Flow from Acquisitions
--
--
--
--
--
--
--
0.47
0.47
--
1.47
-2.20
1.20
--
Cash Flow from Investing
-2,006
247
-665
65.71
17.79
-47.42
-438
102
139
4.85
41.03
31.44
24.30
41.93
   
Net Issuance of Stock
215
120
12.59
--
5.76
-3.17
-23.52
-18.55
-19.55
-19.98
-16.92
38.17
-19.82
-20.98
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
42.51
69.38
--
--
16.41
26.10
26.87
Net Issuance of Debt
1,842
-361
677
-59.19
-41.46
-69.16
344
-196
-292
-9.54
-60.11
-58.37
-68.24
-106
Cash Flow for Dividends
-7.84
-24.53
-37.97
-41.17
--
--
--
-0.61
-1.55
--
--
-0.09
-0.52
-0.93
Other Financing
-10.55
-6.49
-9.07
-7.74
8.70
76.71
97.89
72.46
66.74
23.58
12.73
11.37
24.78
17.86
Cash Flow from Financing
2,038
-272
642
-108
-27.00
4.38
419
-100
-177
-5.94
-64.30
7.49
-37.70
-82.85
   
Net Change in Cash
17.73
-12.38
0.68
8.55
37.41
-22.50
13.63
42.16
30.10
-5.55
-5.67
80.84
-27.45
-17.62
   
Free Cash Flow
-14.22
12.87
23.38
50.95
46.62
20.53
11.82
41.00
67.24
-4.46
16.09
41.91
-14.05
23.30
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
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
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
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
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
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
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
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
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
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
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
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
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
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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

RSO 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