Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -38.6  -73.1  9.4 
EBITDA Growth (%) 75 
Free Cash Flow Growth (%)
Book Value Growth (%) -40.8  -40.8  37.1 

*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 ($)
424
465
520
599
594
551
594
29.54
6.77
7.31
7.44
1.69
1.97
1.94
1.71
1.82
EBITDA per Share
176
187
208
228
214
-495
-988
-13.17
1.31
2.22
2.52
0.39
0.69
0.67
0.47
0.69
Free Cashflow per Share
140
115
193
199
161
200
283
9.43
1.92
-2.17
-0.34
0.15
0.31
-1.47
-1.16
1.98
Earnings per Share ($)
93.60
107
116
133
123
-430
-1,088
-53.05
0.63
6.14
6.31
0.21
5.13
0.49
0.33
0.36
Dividends Per Share
--
--
6.93
17.82
23.10
19.80
--
--
--
0.45
0.45
--
--
0.15
0.15
0.15
Book Value per Share
669
893
954
1,404
1,558
1,083
36.99
54.07
14.12
19.40
19.63
14.32
19.50
19.91
19.38
19.63
Month End Stock Price
1,409
1,749
1,649
2,231
1,108
581
40.92
18.97
16.70
20.90
21.69
20.88
18.89
22.27
20.90
21.69
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
13.90
12.00
12.10
9.40
7.90
-29.40
-259
-29.10
4.50
31.70
7.20
6.00
105
9.60
6.80
7.20
Return on Assets %
0.80
0.80
0.80
0.80
0.80
-2.60
-7.70
-2.40
0.40
4.20
0.80
0.40
13.20
1.20
0.80
0.80
Return on Capital - Joel Greenblatt %
7.60
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Debt to Equity
4.64
3.76
2.85
1.98
1.65
1.73
4.91
0.85
0.74
0.70
0.64
0.50
0.37
0.32
0.70
0.64
   
Operating Margin %
33.80
34.40
32.80
32.40
30.60
-95.30
-173
-53.30
9.30
20.40
28.40
12.50
25.90
25.10
16.50
28.40
Net Margin %
22.00
23.00
22.20
22.10
20.60
-77.70
-179
-53.30
9.30
84.00
19.80
12.50
260
25.10
19.50
19.80
   
Debt to Revenue
7.32
7.23
5.23
4.64
4.34
4.58
3.39
1.55
1.54
1.85
6.87
4.26
3.65
3.28
7.93
6.87
Interest Exp. to Revenue %
78.74
80.46
78.43
78.99
78.62
83.30
73.53
67.47
70.03
66.39
67.18
70.18
63.82
61.73
70.91
67.18
   
Asset Turnover
0.04
0.04
0.04
0.03
0.04
0.03
0.04
0.04
0.05
0.05
0.01
0.01
0.01
0.01
0.01
0.01
Buyback Ratio
--
--
--
--
--
--
--
--
--
-0.20
-1.80
5,147
--
-1.10
-0.40
-1.80
Dividend Payout Ratio
--
--
0.06
0.13
0.19
--
--
--
--
0.07
0.42
--
--
0.31
0.45
0.42
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
125
197
217
264
355
360
344
284
295
305
307
74.35
78.91
75.31
76.11
76.89
Non Interest Income
33.74
47.80
59.57
70.22
96.64
72.11
124
137
126
154
160
31.59
44.74
46.70
31.23
37.57
Revenue
159
245
276
334
452
432
468
421
422
459
467
106
124
122
107
114
   
Selling, General, &Admin. Expense
56.38
84.59
102
127
171
171
165
242
228
242
246
47.38
64.15
59.79
61.56
60.50
Credit Losses Provision
10.50
12.15
15.20
18.70
25.09
334
681
250
30.00
10.00
6.00
4.00
4.00
2.00
--
--
Other Expenses
25.91
49.49
47.73
60.83
92.65
316
399
116
82.02
67.36
56.91
30.35
12.18
17.94
16.06
10.74
Earnings Before DDA
65.86
98.38
111
127
163
-388
-777
-188
81.78
140
159
24.21
43.32
42.28
29.72
43.22
   
Depreciation, Depletion and Amortization
12.27
14.29
20.06
19.25
24.67
23.02
33.62
36.55
42.65
45.84
45.61
10.92
11.27
11.68
11.97
10.69
   
Operating Income
53.59
84.10
90.62
108
138
-411
-811
-224
39.13
93.68
113
13.29
32.04
30.60
17.75
32.53
Net Income
34.91
56.31
61.22
73.95
93.29
-336
-838
-224
39.13
386
395
13.29
321
30.60
20.95
22.68
   
Preferred dividends
--
--
--
--
--
1.21
17.37
11.60
--
--
--
--
--
--
--
--
Earnings per Share ($)
93.60
107
116
133
123
-430
-1,088
-53.05
0.63
6.14
6.31
0.21
5.13
0.49
0.33
0.36
Total Shares Outstanding
0.37
0.53
0.53
0.56
0.76
0.78
0.79
14.25
62.23
62.77
63.01
62.68
62.61
62.85
62.85
63.01
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
65.48
93.19
131
179
194
139
565
412
471
300
282
331
417
232
300
282
Money Market Investments
1.50
1.28
--
1.15
1.10
1.49
8.22
15.68
20.63
31.67
14.85
37.63
38.06
31.67
31.67
14.85
Net Loan
2,921
4,266
4,894
7,107
9,004
8,920
7,535
5,601
5,615
6,568
6,630
6,088
6,153
6,311
6,568
6,630
Securities & Investments
1,073
2,205
2,129
1,914
1,986
2,815
2,178
2,838
2,550
1,513
1,472
2,462
2,121
2,052
1,513
1,472
Accounts Receivable
16.53
27.48
35.81
55.52
63.65
57.31
43.87
34.09
32.83
28.02
30.71
34.27
31.31
32.03
28.02
30.71
Property, Plant and Equipment
54.62
78.40
82.43
93.80
93.47
93.20
92.04
81.09
84.02
93.85
96.59
86.36
86.56
92.99
93.85
96.59
Intangible Assets
51.46
132
136
283
494
260
33.89
37.53
35.18
74.07
85.50
72.15
71.75
70.26
74.07
85.50
Other Assets
93.09
139
151
196
313
505
422
473
385
628
645
390
681
650
628
645
Total Assets
4,277
6,942
7,559
9,829
12,150
12,791
10,877
9,493
9,193
9,237
9,256
9,502
9,600
9,472
9,237
9,256
   
Total Deposits
2,455
3,863
4,806
6,746
7,678
8,350
7,775
6,911
6,486
6,436
6,598
6,950
6,797
6,740
6,436
6,598
Accounts Payable
25.85
18.06
23.65
58.01
40.97
50.39
28.69
17.26
22.58
145
104
24.26
5.98
6.59
145
104
Current Portion of Long-Term Debt
716
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Long-Term Debt
446
1,768
1,443
1,549
1,961
1,975
1,585
652
651
851
787
451
451
401
851
787
Other liabilities
384
823
779
692
1,285
1,274
1,165
1,142
1,155
587
531
1,180
1,125
1,074
587
531
Total Liabilities
4,027
6,472
7,052
9,045
10,964
11,650
10,554
8,722
8,315
8,019
8,019
8,605
8,379
8,221
8,019
8,019
   
Common Stock
14.86
22.94
34.86
42.04
51.46
52.13
52.21
1,961
1,964
1,968
1,969
1,966
1,966
1,968
1,968
1,969
Preferred Stock
--
--
--
--
--
292
294
--
--
--
--
--
--
--
--
--
Retained Earnings
69.30
63.13
121
185
260
-94.58
-950
-1,186
-1,147
-811
-788
-1,134
-813
-791
-811
-788
Additional Paid-In Capital
181
393
385
590
892
909
911
--
1,964
--
--
--
--
--
--
--
Total Equity
250
470
507
783
1,185
1,141
323
771
879
1,218
1,237
898
1,221
1,251
1,218
1,237
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
34.91
56.31
61.22
73.95
93.29
-336
-838
-224
39.13
386
395
13.29
321
30.60
20.95
22.68
Depreciation, Depletion and Amortization
12.27
14.29
20.06
19.25
24.67
23.02
33.62
36.55
42.65
45.84
45.61
10.92
11.27
11.68
11.97
10.69
Cash Flow from Others
5.18
-10.20
21.03
17.96
4.36
469
1,042
327
53.60
-558
-448
-12.83
-310
-125
-110
96.93
Cash Flow from Operations
52.37
60.40
102
111
122
157
238
139
135
-126
-7.58
11.38
22.55
-83.20
-77.24
130
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-15.14
-4.69
-15.88
-9.85
-13.58
-1.81
-2.83
-9.50
4.29
-5.54
Cash Flow from Acquisitions
144
44.03
--
--
92.42
--
--
--
--
121
6.88
121
--
--
--
6.88
Cash Flow from Investing
-585
-1,090
-630
-757
-739
-1,170
1,274
846
327
1,055
713
271
275
78.46
430
-70.87
   
Net Issuance of Stock
1.22
7.08
3.41
6.46
3.59
1.39
--
--
--
0.66
0.76
-684
-0.08
0.34
0.09
0.41
Net Issuance of Preferred Stock
--
--
--
--
--
303
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
263
630
-378
-183
708
-0.65
-389
-941
-1.52
200
335
-200
-0.05
-50.05
450
-65.05
Cash Flow for Dividends
--
--
-1.74
-8.90
-16.24
-20.49
-6.73
--
--
-49.74
-49.74
--
--
-9.32
-40.42
--
Other Financing
256
421
942
878
-62.56
674
-690
-197
-402
-1,250
-1,040
463
-213
-121
-695
-12.30
Cash Flow from Financing
520
1,058
566
693
633
957
-1,085
-1,138
-403
-1,099
-755
-422
-213
-180
-285
-76.94
   
Net Change in Cash
-12.38
27.71
38.12
47.26
15.91
-55.68
426
-153
59.02
-171
-48.95
-139
85.32
-184
67.67
-17.51
   
Free Cash Flow
52.37
60.40
102
111
122
157
222
134
120
-136
-21.16
9.57
19.72
-92.70
-72.95
125
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:

STSA Quarterly/Annuals Reports




Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK