Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -2.2  -12.4  5.5 
EBITDA Growth (%) -12.5  -8.3  26.7 
Free Cash Flow Growth (%)
Book Value Growth (%) 1.4  1.4  2.3 

*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 ($)
5.37
5.63
6.00
5.62
5.91
6.52
7.21
5.28
4.27
4.37
4.43
1.07
1.09
1.11
1.10
1.13
EBITDA per Share
2.21
2.06
2.07
1.52
1.45
1.55
0.91
0.47
0.83
1.05
1.09
0.25
0.26
0.28
0.26
0.29
Free Cashflow per Share
2.16
2.22
0.72
1.32
0.06
0.75
1.60
1.59
-2.44
-1.62
-0.40
0.38
0.39
-0.48
-1.91
1.60
Earnings per Share ($)
1.21
1.23
1.22
0.56
0.79
0.88
0.37
0.18
0.51
0.65
0.67
0.15
0.16
0.17
0.17
0.17
Dividends Per Share
0.54
0.63
0.73
0.76
0.76
0.57
0.47
0.36
0.36
0.36
0.36
0.09
0.09
0.09
0.09
0.09
Book Value per Share
7.10
7.41
7.47
6.87
6.53
6.68
6.72
7.44
7.35
7.40
7.52
7.35
7.38
7.57
7.39
7.52
Month End Stock Price
23.35
27.10
19.73
19.70
13.64
14.03
7.14
10.47
8.64
9.11
10.16
9.59
9.98
9.92
9.11
10.16
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
16.90
16.50
16.30
8.10
12.10
10.00
5.80
3.20
8.00
8.80
9.20
8.00
8.40
9.20
9.20
9.20
Return on Assets %
1.40
1.30
1.20
0.60
0.70
0.70
0.40
0.30
0.70
0.70
0.80
0.80
0.80
0.80
0.80
0.80
Return on Capital - Joel Greenblatt %
133
--
214
--
172
16.50
81.40
--
--
--
--
--
--
--
--
--
Debt to Equity
1.55
1.11
1.10
0.58
1.12
2.27
1.39
0.84
0.73
0.62
0.64
0.73
0.70
0.60
0.62
0.64
   
Operating Margin %
36.50
33.10
31.70
24.40
21.90
21.30
11.00
7.10
17.00
21.20
22.80
20.20
20.80
22.80
20.90
22.80
Net Margin %
22.70
21.80
20.30
9.90
13.30
13.60
7.20
5.40
13.70
14.90
15.10
14.00
14.50
15.60
15.30
15.10
   
Debt to Revenue
2.08
1.46
1.37
0.71
1.24
3.08
1.73
1.45
1.26
1.06
4.25
4.99
4.77
4.08
4.19
4.25
Interest Exp. to Revenue %
69.44
69.26
70.84
68.90
67.41
71.78
66.24
63.14
65.62
69.73
69.31
68.22
68.19
69.35
73.09
69.31
   
Asset Turnover
0.06
0.06
0.06
0.06
0.05
0.05
0.06
0.06
0.05
0.05
0.01
0.01
0.01
0.01
0.01
0.01
Buyback Ratio
--
--
--
--
--
--
--
-923
-207
--
--
--
--
--
--
--
Dividend Payout Ratio
0.45
0.52
0.60
1.36
0.97
0.65
0.90
1.26
0.62
0.55
0.53
0.60
0.57
0.52
0.53
0.53
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
73.99
78.22
83.93
74.57
73.89
84.68
86.63
81.61
84.08
93.91
95.62
22.41
22.90
23.79
24.81
24.11
Non Interest Income
32.56
34.72
34.55
33.66
35.72
33.30
44.15
47.63
44.06
40.77
41.01
10.44
10.68
10.51
9.14
10.68
Revenue
107
113
118
108
110
118
131
129
128
135
137
32.85
33.59
34.31
33.95
34.78
   
Selling, General, &Admin. Expense
38.21
42.49
45.87
48.98
50.20
52.33
61.15
62.69
64.94
67.51
68.71
15.50
15.44
15.57
21.00
16.70
Credit Losses Provision
8.74
9.97
9.66
4.50
5.85
8.33
27.90
28.50
12.00
10.25
9.25
3.00
2.75
2.00
2.50
2.00
Other Expenses
15.63
19.23
22.09
25.46
26.64
29.26
25.20
26.43
26.15
24.70
25.12
6.79
7.49
8.00
2.42
7.22
Earnings Before DDA
43.97
41.26
40.86
29.28
26.92
28.06
16.53
11.62
25.05
32.23
33.54
7.56
7.91
8.74
8.02
8.87
   
Depreciation, Depletion and Amortization
5.07
3.90
3.25
2.92
2.97
2.88
2.20
2.44
3.26
3.68
3.69
0.91
0.91
0.92
0.94
0.92
   
Operating Income
38.90
37.36
37.61
26.37
23.95
25.18
14.33
9.18
21.79
28.55
29.85
6.65
7.00
7.82
7.08
7.94
Net Income
24.20
24.60
24.03
10.76
14.60
16.01
9.42
7.03
17.60
20.02
20.66
4.60
4.87
5.34
5.20
5.24
   
Preferred dividends
--
--
--
--
--
--
2.77
2.59
2.07
--
--
--
--
--
--
--
Earnings per Share ($)
1.21
1.23
1.22
0.56
0.79
0.88
0.37
0.18
0.51
0.65
0.67
0.15
0.16
0.17
0.17
0.17
Total Shares Outstanding
19.86
20.07
19.76
19.27
18.53
18.11
18.13
24.50
30.04
30.83
30.86
30.66
30.82
30.84
30.86
30.86
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
65.60
50.17
70.36
51.32
67.39
45.78
61.87
67.33
157
152
202
61.67
83.66
183
152
202
Money Market Investments
--
--
--
20.00
--
--
--
--
--
--
--
--
--
--
--
--
Net Loan
927
1,043
1,153
1,130
1,196
1,229
1,209
1,313
1,497
1,749
1,734
1,460
1,575
1,655
1,749
1,734
Securities & Investments
683
680
715
569
625
807
737
789
678
683
665
802
727
700
683
665
Accounts Receivable
5.07
5.61
6.12
5.85
7.08
8.92
9.00
8.28
6.84
6.85
7.20
8.84
8.08
8.47
6.85
7.20
Property, Plant and Equipment
9.23
10.68
10.90
11.32
11.18
10.67
9.66
15.91
23.63
22.58
22.00
23.27
23.17
23.15
22.58
22.00
Intangible Assets
21.16
21.16
21.16
22.86
22.90
22.90
22.90
22.90
22.90
22.90
22.90
22.90
22.90
22.90
22.90
22.90
Other Assets
47.92
60.27
78.94
75.65
83.06
90.61
116
144
108
115
120
119
112
107
115
120
Total Assets
1,759
1,871
2,056
1,886
2,013
2,215
2,166
2,360
2,493
2,751
2,772
2,499
2,552
2,700
2,751
2,772
   
Total Deposits
1,212
1,344
1,448
1,522
1,527
1,395
1,581
1,748
1,989
2,268
2,281
1,988
2,043
2,225
2,268
2,281
Accounts Payable
--
--
--
--
--
2.05
83.69
92.86
1.06
0.65
0.74
1.00
0.75
0.70
0.65
0.74
Current Portion of Long-Term Debt
85.67
28.51
77.04
30.97
70.16
188
69.81
17.88
13.49
15.35
21.00
15.89
12.46
12.55
15.35
21.00
Long-Term Debt
136
136
85.77
45.77
65.77
176
156
170
149
127
127
148
148
127
127
127
Other liabilities
182
214
297
155
229
294
114
109
120
112
111
120
120
100
112
111
Total Liabilities
1,616
1,722
1,908
1,754
1,892
2,054
2,004
2,138
2,272
2,523
2,540
2,273
2,324
2,466
2,523
2,540
   
Common Stock
16.25
19.88
21.07
21.18
21.28
22.20
22.23
31.14
35.23
35.26
35.26
35.23
35.23
35.26
35.26
35.26
Preferred Stock
2.24
--
--
--
--
39.44
40.11
40.60
--
--
--
--
--
--
--
--
Retained Earnings
17.75
28.67
20.74
16.69
17.54
19.09
15.83
11.39
15.52
24.41
26.87
17.34
19.43
21.99
24.41
26.87
Additional Paid-In Capital
142
145
166
168
169
178
179
236
271
272
272
271
271
271
272
272
Treasury Stock
-33.58
-42.94
-55.28
-61.73
-75.80
-85.02
-85.17
-86.56
-86.58
-86.66
-86.66
-86.66
-86.66
-86.66
-86.66
-86.66
Total Equity
143
149
148
132
121
160
162
223
221
228
232
225
228
233
228
232
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
24.20
24.60
24.03
10.76
14.60
16.01
9.42
7.03
17.60
20.02
20.66
4.60
4.87
5.34
5.20
5.24
Depreciation, Depletion and Amortization
5.07
3.90
3.25
2.92
2.97
2.88
2.20
2.44
3.26
3.68
3.69
0.91
0.91
0.92
0.94
0.92
Cash Flow from Others
13.62
16.12
-13.00
11.71
-16.40
-5.36
18.61
38.16
-83.10
-71.15
-34.19
6.59
7.20
-20.18
-64.75
43.54
Cash Flow from Operations
42.89
44.63
14.27
25.39
1.17
13.53
30.23
47.62
-62.25
-47.45
-9.84
12.10
12.98
-13.92
-58.61
49.71
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-1.15
-8.69
-10.97
-2.61
-2.40
-0.55
-0.82
-0.88
-0.37
-0.34
Cash Flow from Acquisitions
--
--
--
-44.90
--
--
-21.33
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-210
-137
-158
149
-105
-215
3.37
-210
-140
-174
-227
-15.18
-39.35
-145
25.67
-69.09
   
Net Issuance of Stock
1.72
-3.98
-7.81
-4.49
-12.82
44.59
--
64.88
36.45
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
42.95
--
42.95
--
--
--
Net Issuance of Debt
17.21
-38.67
81.01
-86.07
59.19
268
-138
-37.76
-25.83
-19.61
-16.37
2.04
-3.80
-20.28
2.43
5.28
Cash Flow for Dividends
-10.24
-12.11
-14.06
-14.22
-13.76
-13.67
-12.01
-10.97
-12.07
-11.13
-11.14
-2.78
-2.78
-2.78
-2.78
-2.79
Other Financing
165
132
104
-88.36
87.41
-132
110
148
208
260
223
7.51
-0.59
171
38.37
13.94
Cash Flow from Financing
173
77.34
164
-193
120
167
-40.52
165
206
229
239
6.76
35.77
148
38.01
16.43
   
Net Change in Cash
5.77
-15.11
20.31
-18.50
16.35
-34.58
-6.92
1.91
4.22
7.90
1.26
3.69
9.41
-10.27
5.07
-2.95
   
Free Cash Flow
42.89
44.63
14.27
25.39
1.17
13.53
29.08
38.93
-73.22
-50.06
-12.24
11.55
12.17
-14.80
-58.98
49.37
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:

STL 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