Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 6.7  3.7  1.9 
EBITDA Growth (%) 18.8 
Free Cash Flow Growth (%) 6.2  25.3  114.8 
Book Value Growth (%) 8.2  7.2  15.8 

*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 ($)
6.30
6.51
7.10
8.16
9.00
9.46
9.81
10.03
10.52
10.95
10.96
2.68
2.70
2.80
2.77
2.69
EBITDA per Share
2.36
2.49
2.83
3.08
3.23
2.23
-1.82
1.80
2.70
3.45
3.54
0.79
0.80
0.93
0.92
0.89
Free Cashflow per Share
3.63
1.86
1.04
3.53
2.91
1.29
2.89
5.69
1.89
4.92
5.59
0.99
1.39
1.27
1.27
1.66
Earnings per Share ($)
1.35
1.48
1.69
1.89
1.97
1.26
-1.24
1.03
1.65
2.16
2.23
0.49
0.50
0.58
0.58
0.57
Dividends Per Share
--
--
--
0.36
0.47
0.50
0.13
--
--
--
--
--
--
--
--
--
Book Value per Share
9.11
10.07
10.80
13.36
14.84
15.74
14.60
14.98
17.53
20.33
20.86
18.02
18.88
19.87
20.34
20.86
Month End Stock Price
26.36
26.36
38.18
35.46
31.36
19.50
10.00
9.95
10.80
16.60
20.50
11.75
14.00
13.85
16.60
20.50
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
14.80
14.80
15.70
14.10
13.10
8.00
-8.50
6.90
9.40
10.60
10.80
10.80
10.80
11.60
11.60
10.80
Return on Assets %
1.30
1.20
1.20
1.10
1.00
0.50
-0.50
0.40
0.70
0.90
0.80
0.80
0.80
0.80
0.80
0.80
Return on Capital - Joel Greenblatt %
--
270
949
--
239
186
--
--
--
--
--
--
--
--
--
--
Debt to Equity
0.57
0.69
0.99
1.03
0.89
1.10
1.07
0.83
0.53
0.63
0.61
0.64
0.69
0.65
0.63
0.61
   
Operating Margin %
32.10
33.60
35.70
34.90
33.20
19.50
-22.80
14.00
22.20
28.60
30.60
26.50
26.70
30.50
30.50
30.60
Net Margin %
21.30
22.80
23.80
23.20
21.60
13.30
-12.70
10.20
15.70
19.70
21.00
18.50
18.70
20.70
21.10
21.00
   
Debt to Revenue
0.83
1.07
1.51
1.68
1.46
1.83
1.60
1.24
0.88
1.17
4.77
4.30
4.86
4.57
4.62
4.77
Interest Exp. to Revenue %
60.94
67.33
70.37
70.97
70.29
70.64
67.09
68.51
71.99
70.61
73.51
70.55
72.11
69.31
70.52
73.51
   
Asset Turnover
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.01
0.01
0.01
0.01
0.01
0.01
Buyback Ratio
--
--
--
--
--
--
113
-0.40
--
--
0.20
--
-0.10
--
--
0.20
Dividend Payout Ratio
--
--
--
0.19
0.24
0.39
--
--
--
--
--
--
--
--
--
--
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
22.65
25.68
29.39
34.20
38.25
40.19
42.28
45.88
50.56
51.64
52.21
12.62
12.99
12.98
13.05
13.19
Non Interest Income
14.52
12.46
12.38
13.99
16.17
16.71
20.74
21.09
19.67
21.49
20.98
5.27
5.02
5.75
5.46
4.75
Revenue
37.17
38.14
41.77
48.20
54.42
56.89
63.02
66.96
70.23
73.13
73.19
17.89
18.01
18.73
18.51
17.94
   
Selling, General, &Admin. Expense
15.33
14.67
15.53
17.81
19.34
20.85
22.53
23.46
23.22
25.89
25.89
6.20
6.54
6.60
6.55
6.20
Credit Losses Provision
1.69
1.59
1.84
2.48
3.82
9.06
30.90
15.80
12.58
8.14
7.67
2.22
1.95
2.40
1.57
1.75
Other Expenses
6.21
7.33
7.72
9.71
11.71
13.56
21.26
15.70
16.38
16.08
15.95
4.17
4.16
3.49
4.26
4.04
Earnings Before DDA
13.94
14.56
16.68
18.20
19.54
13.43
-11.68
12.00
18.04
23.02
23.68
5.31
5.36
6.23
6.13
5.96
   
Depreciation, Depletion and Amortization
2.03
1.75
1.77
1.37
1.46
2.34
2.72
2.65
2.43
2.10
2.01
0.56
0.55
0.52
0.48
0.46
   
Operating Income
11.92
12.81
14.91
16.83
18.09
11.08
-14.40
9.35
15.61
20.92
21.67
4.75
4.81
5.72
5.65
5.50
Net Income
7.93
8.70
9.95
11.16
11.77
7.58
-7.99
6.86
11.05
14.44
14.91
3.30
3.36
3.88
3.90
3.78
   
Earnings per Share ($)
1.35
1.48
1.69
1.89
1.97
1.26
-1.24
1.03
1.65
2.16
2.23
0.49
0.50
0.58
0.58
0.57
Total Shares Outstanding
5.90
5.86
5.89
5.91
6.05
6.01
6.42
6.67
6.68
6.68
6.68
6.68
6.68
6.68
6.68
6.68
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
15.72
13.70
19.81
26.22
25.06
27.99
141
65.12
69.84
43.89
87.10
73.72
59.32
54.17
43.89
87.10
Money Market Investments
--
12.33
2.76
14.69
--
9.78
13.64
5.71
5.09
5.30
4.87
5.09
5.40
5.30
5.30
4.87
Net Loan
425
486
592
740
871
991
934
860
846
873
876
848
845
854
873
876
Securities & Investments
157
156
206
207
247
300
307
587
604
655
664
632
665
676
655
664
Accounts Receivable
3.79
3.64
4.62
5.98
7.42
7.09
6.09
6.38
6.25
6.60
7.02
6.54
6.51
6.86
6.60
7.02
Property, Plant and Equipment
14.25
18.44
21.38
23.40
32.61
33.96
31.70
29.42
27.61
26.15
26.13
27.22
26.79
26.35
26.15
26.13
Intangible Assets
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
--
--
--
--
0.14
--
Other Assets
14.50
15.62
17.85
23.53
29.95
41.01
57.84
53.52
56.08
53.04
52.42
55.72
57.34
50.36
53.04
52.42
Total Assets
631
707
864
1,041
1,213
1,411
1,491
1,607
1,615
1,663
1,718
1,648
1,666
1,673
1,663
1,718
   
Total Deposits
484
557
664
802
952
1,140
1,281
1,411
1,419
1,421
1,467
1,433
1,435
1,436
1,421
1,467
Accounts Payable
5.22
5.27
7.03
9.50
10.39
10.28
13.11
12.65
15.87
18.92
25.37
17.08
16.78
17.86
18.92
25.37
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Long-Term Debt
30.80
40.90
63.00
81.00
79.50
104
101
82.95
61.95
85.55
85.55
76.95
87.55
85.55
85.55
85.55
Other liabilities
56.97
44.58
67.01
70.02
81.17
62.55
3.19
0.82
0.70
0.98
0.78
0.73
0.66
0.65
0.98
0.78
Total Liabilities
577
648
801
962
1,123
1,316
1,397
1,507
1,498
1,527
1,579
1,528
1,540
1,540
1,527
1,579
   
Common Stock
15.85
15.85
15.84
16.30
16.30
17.96
20.02
20.03
20.03
20.04
20.04
20.04
20.04
20.04
20.04
20.04
Retained Earnings
3.00
8.98
16.10
25.29
34.23
21.46
12.69
19.55
30.59
45.03
48.80
33.90
37.26
41.13
45.03
48.80
Additional Paid-In Capital
34.34
34.29
34.14
38.99
39.52
55.19
62.36
62.62
62.77
62.84
62.85
62.79
62.80
62.82
62.84
62.85
Treasury Stock
-0.51
-0.50
-0.23
-0.02
-0.32
--
--
--
--
-0.07
-0.03
--
--
-0.08
-0.07
-0.03
Total Equity
53.69
58.98
63.58
78.92
89.76
94.65
93.74
99.96
117
136
139
120
126
133
136
139
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
7.93
8.70
9.95
11.16
11.77
7.58
-7.99
6.86
11.05
14.44
14.91
3.30
3.36
3.88
3.90
3.78
Depreciation, Depletion and Amortization
2.03
1.75
1.77
1.37
1.46
2.34
2.72
2.65
2.43
2.10
2.01
0.56
0.55
0.52
0.48
0.46
Cash Flow from Others
11.44
0.42
-5.59
8.32
4.39
-2.14
24.58
28.84
-0.14
16.97
21.35
2.95
5.49
4.15
4.39
7.32
Cash Flow from Operations
21.39
10.87
6.14
20.85
17.61
7.78
19.31
38.35
13.34
33.51
38.26
6.81
9.39
8.55
8.77
11.56
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-0.75
-0.37
-0.74
-0.64
-0.92
-0.17
-0.12
-0.08
-0.28
-0.45
Cash Flow from Investing
-75.99
-68.34
-158
-164
-190
-185
4.49
-231
4.39
-85.35
-67.26
-32.16
-35.94
-12.95
-4.31
-14.07
   
Net Issuance of Stock
-0.01
-0.04
0.00
5.11
-0.32
0.06
9.04
0.02
--
-0.08
-0.07
--
0.02
-0.10
--
0.01
Net Issuance of Debt
8.78
-2.29
44.53
21.01
9.65
5.89
-3.45
-17.60
-21.41
23.60
8.60
15.00
10.60
-2.00
--
--
Cash Flow for Dividends
--
-2.73
-2.73
-2.77
-2.82
-2.97
-0.78
--
--
--
--
--
--
--
--
--
Other Financing
44.40
72.83
107
138
150
187
81.62
128
8.40
2.37
33.85
14.23
1.52
1.35
-14.74
45.72
Cash Flow from Financing
53.17
67.77
149
161
157
190
86.42
110
-13.01
25.88
42.38
29.23
12.14
-0.75
-14.74
45.73
   
Net Change in Cash
-1.43
10.30
-3.46
18.35
-15.85
12.71
110
-82.88
4.73
-25.95
13.38
3.88
-14.40
-5.15
-10.28
43.22
   
Free Cash Flow
21.39
10.87
6.14
20.85
17.61
7.78
18.56
37.98
12.61
32.87
37.34
6.64
9.27
8.47
8.49
11.11
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:



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