Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -1  -4  21.5 
EBITDA Growth (%) 167.3 
Free Cash Flow Growth (%)
Book Value Growth (%) 0.2  0.2  36 

*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 ($)
12.18
12.01
12.30
11.46
11.29
10.26
14.91
13.87
9.42
10.51
11.23
2.09
2.35
2.92
3.18
2.78
EBITDA per Share
3.12
3.69
5.03
4.40
-0.15
-12.41
-2.70
-3.34
1.05
3.66
4.09
0.57
0.85
0.98
1.26
1.00
Free Cashflow per Share
4.33
3.86
3.51
3.14
3.71
2.71
-2.91
-9.53
7.01
-23.84
-15.98
-0.68
-1.12
-5.19
-16.82
7.15
Earnings per Share ($)
1.61
2.16
3.09
4.15
-0.89
-13.72
-4.10
-5.27
3.45
1.79
2.02
0.26
0.41
0.49
0.68
0.44
Dividends Per Share
0.24
0.24
0.24
0.28
0.40
0.10
--
--
--
--
--
--
--
--
--
--
Book Value per Share
18.57
16.13
21.33
24.38
23.65
29.39
24.66
13.87
21.00
19.29
19.80
14.56
15.01
15.47
19.23
19.80
Month End Stock Price
25.63
33.66
40.40
36.61
20.40
5.85
11.39
13.15
9.72
18.05
15.99
14.35
16.39
17.12
18.05
15.99
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
10.60
14.60
14.50
17.00
-3.80
-40.60
-12.20
-25.80
22.20
11.10
12.00
9.20
13.20
14.80
15.20
12.00
Return on Assets %
0.70
0.80
1.00
1.40
-0.30
-2.80
-0.70
-1.20
1.90
1.10
1.20
0.80
1.20
1.20
1.60
1.20
Return on Capital - Joel Greenblatt %
14.70
17.80
20.00
16.30
--
-55.30
-3.30
-12.00
2.80
7.90
11.20
7.20
12.00
15.20
10.80
11.20
Debt to Equity
2.12
2.59
2.10
1.58
1.31
2.86
4.28
3.26
2.26
2.83
2.19
2.85
2.52
2.26
2.83
2.19
   
Operating Margin %
23.60
29.20
40.60
37.80
-4.10
-124
-19.60
-25.20
9.80
34.00
35.30
26.50
35.40
32.70
38.90
35.30
Net Margin %
16.20
19.60
25.10
36.20
-7.90
-116
-20.20
-25.80
49.60
20.30
21.50
15.80
20.80
19.80
23.20
21.50
   
Debt to Revenue
3.24
3.49
3.65
3.37
2.73
8.21
7.07
3.26
5.03
5.19
15.63
19.85
16.08
11.96
17.12
15.63
Interest Exp. to Revenue %
83.55
83.27
85.87
87.24
86.24
86.16
78.54
65.18
73.19
49.15
50.60
59.92
53.29
44.05
43.81
50.60
   
Asset Turnover
0.04
0.04
0.04
0.04
0.03
0.02
0.04
0.05
0.04
0.05
0.01
0.01
0.01
0.02
0.02
0.01
Buyback Ratio
--
--
--
--
--
--
--
--
--
-0.20
--
--
-0.20
--
-0.50
--
Dividend Payout Ratio
0.12
0.10
0.08
0.07
--
--
--
--
--
--
--
--
--
--
--
--
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
96.73
96.20
109
111
105
92.35
123
136
134
150
155
35.80
36.38
37.20
40.51
40.68
Non Interest Income
19.04
19.33
17.87
16.27
16.71
14.84
33.59
72.68
49.24
155
171
23.95
31.89
47.25
51.96
39.72
Revenue
116
116
126
127
121
107
157
209
184
305
326
59.75
68.27
84.45
92.47
80.40
   
Selling, General, &Admin. Expense
44.12
40.44
40.83
42.18
39.28
49.03
70.98
87.02
80.53
140
151
26.20
30.53
39.81
43.55
37.47
Credit Losses Provision
9.23
10.08
5.52
6.00
31.90
144
89.61
143
49.26
9.55
2.50
7.35
0.10
0.90
1.20
0.30
Other Expenses
32.76
29.49
28.42
30.38
51.85
43.65
24.28
28.90
33.46
49.07
52.85
9.77
12.83
15.42
11.05
13.55
Earnings Before DDA
29.66
35.51
51.70
48.90
-1.62
-130
-28.37
-50.30
20.41
106
119
16.43
24.81
28.32
36.67
29.08
   
Depreciation, Depletion and Amortization
2.35
1.74
0.41
0.70
3.39
3.09
2.34
2.31
2.41
2.58
2.71
0.60
0.62
0.67
0.69
0.73
   
Operating Income
27.32
33.77
51.29
48.20
-5.01
-133
-30.72
-52.61
18.01
104
116
15.83
24.18
27.65
35.99
28.35
Net Income
18.75
22.66
31.77
46.16
-9.57
-125
-31.55
-53.82
91.12
61.90
69.69
9.47
14.23
16.75
21.46
17.26
   
Preferred dividends
3.44
1.88
--
--
--
18.83
11.48
9.70
9.15
7.01
8.93
1.74
1.75
1.76
1.77
3.66
Earnings per Share ($)
1.61
2.16
3.09
4.15
-0.89
-13.72
-4.10
-5.27
3.45
1.79
2.02
0.26
0.41
0.49
0.68
0.44
Total Shares Outstanding
9.51
9.62
10.28
11.12
10.75
10.45
10.49
15.05
19.50
29.02
28.96
28.62
29.08
28.93
29.10
28.96
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
53.25
55.10
57.17
61.57
74.35
52.76
48.42
81.33
121
166
136
76.74
105
159
166
136
Money Market Investments
43.76
21.67
14.85
60.21
19.86
29.83
--
--
--
--
--
--
--
--
--
--
Net Loan
1,928
2,174
2,347
2,463
2,479
3,105
2,929
2,970
3,011
4,024
3,810
3,020
3,151
3,429
4,024
3,810
Securities & Investments
492
549
759
694
897
1,095
1,271
1,254
1,280
1,268
1,430
1,300
1,240
1,212
1,268
1,430
Property, Plant and Equipment
20.55
14.79
15.11
14.80
16.11
17.12
15.52
15.89
14.88
16.06
19.19
14.63
15.47
15.52
16.06
19.19
Intangible Assets
23.42
23.35
23.24
23.24
--
--
--
--
--
78.92
107
--
--
53.22
78.92
107
Other Assets
43.17
50.43
64.12
62.65
70.46
89.82
139
162
260
249
269
284
285
268
249
269
Total Assets
2,604
2,888
3,281
3,380
3,556
4,389
4,404
4,484
4,686
5,802
5,770
4,695
4,797
5,137
5,802
5,770
   
Total Deposits
2,013
2,284
2,544
2,640
2,580
3,131
2,977
3,027
3,123
3,528
3,794
2,990
3,185
3,559
3,528
3,794
Accounts Payable
39.48
46.09
56.65
39.62
41.35
71.29
60.93
56.70
61.18
131
146
103
78.25
120
131
146
Current Portion of Long-Term Debt
219
230
298
342
40.13
276
965
505
748
1,463
1,137
925
901
870
1,463
1,137
Long-Term Debt
156
173
163
86.61
292
604
142
175
176
120
120
261
197
140
120
120
Other liabilities
-0.00
0.00
0.00
-0.00
349
0.00
-0.00
511
168
-0.00
0.00
-0.00
-0.00
0.00
-0.00
0.00
Total Liabilities
2,427
2,733
3,061
3,108
3,302
4,082
4,145
4,275
4,276
5,243
5,197
4,278
4,361
4,689
5,243
5,197
   
Common Stock
0.10
0.10
0.11
0.12
0.12
0.12
0.12
0.19
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
Preferred Stock
38.25
--
--
--
--
157
159
138
102
204
204
102
103
103
204
204
Retained Earnings
-2.11
16.39
45.99
89.05
75.15
-69.29
-111
-190
-118
-63.54
-49.94
-111
-98.22
-83.23
-63.54
-49.94
Additional Paid-In Capital
144
148
192
195
197
225
226
313
424
412
416
424
425
415
412
416
Treasury Stock
-7.06
-7.06
-7.06
-7.06
-24.64
-24.64
-24.64
-29.59
-29.59
-29.59
-29.59
-29.59
-29.59
-29.59
-29.59
-29.59
Total Equity
176
155
219
271
254
307
259
209
410
560
573
417
436
448
560
573
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
18.75
22.66
31.77
46.16
-9.57
-125
-31.55
-53.82
91.12
61.90
69.69
9.47
14.23
16.75
21.46
17.26
Depreciation, Depletion and Amortization
2.35
1.74
0.41
0.70
3.39
3.09
2.34
2.31
2.41
2.58
2.71
0.60
0.62
0.67
0.69
0.73
Cash Flow from Others
20.10
12.73
3.94
-11.88
46.07
150
-0.60
-89.22
47.15
-720
-506
-16.57
-31.72
-172
-500
197
Cash Flow from Operations
41.20
37.13
36.12
34.98
39.90
28.29
-29.80
-141
141
-656
-434
-6.50
-16.87
-154
-478
215
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-0.74
-2.68
-4.06
-36.13
-31.17
-13.05
-15.63
4.08
-11.53
-8.10
Cash Flow from Investing
-94.25
-306
-331
-129
-261
-977
-34.95
9.94
-143
-274
-460
2.82
-59.04
-65.28
-153
-183
   
Net Issuance of Stock
1.27
-35.70
41.59
2.68
-16.86
0.03
--
--
33.80
0.03
0.03
--
0.03
0.00
0.00
--
Net Issuance of Preferred Stock
--
--
--
--
--
161
-0.03
36.25
24.35
96.48
96.47
-0.04
0.04
--
96.48
-0.05
Net Issuance of Debt
3.75
26.29
58.38
-32.14
252
202
227
136
243
487
66.94
94.01
-88.50
-90.70
573
-326
Cash Flow for Dividends
-5.71
-4.16
-2.40
-2.65
-4.39
-2.14
-10.17
-8.61
-5.98
-5.24
-7.13
-1.31
-1.31
-1.31
-1.31
-3.20
Other Financing
49.34
273
279
100
-60.97
557
-157
-0.02
-252
397
797
-133
194
365
-29.52
267
Cash Flow from Financing
48.64
259
377
67.98
170
918
60.21
164
42.38
975
953
-40.68
104
273
638
-62.75
   
Net Change in Cash
-4.41
-9.25
81.82
-26.15
-51.36
-30.55
-4.54
32.86
39.84
45.22
59.07
-44.36
28.58
53.62
7.38
-30.51
   
Free Cash Flow
41.20
37.13
36.12
34.98
39.90
28.29
-30.54
-143
137
-692
-465
-19.55
-32.50
-150
-490
207
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
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:

TAYC 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