Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -2.2  3.3  21.2 
EBITDA Growth (%) 67.8 
Free Cash Flow Growth (%) 0.6  26.5  -51.5 
Book Value Growth (%) -1.9  -1.9 

*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 ($)
9.56
2.19
2.77
3.44
4.17
3.20
3.91
3.39
3.35
4.06
4.17
1.00
0.95
0.99
1.12
1.11
EBITDA per Share
0.78
0.28
0.95
1.59
1.72
-4.09
0.53
0.45
0.54
0.87
0.99
0.22
0.21
0.19
0.24
0.35
Free Cashflow per Share
0.90
0.18
0.71
1.27
1.41
0.18
2.31
0.08
1.11
0.84
0.50
0.35
0.19
0.01
0.29
0.01
Earnings per Share ($)
0.06
0.24
0.48
0.86
0.98
-2.93
0.02
-0.04
0.28
0.50
0.59
0.12
0.12
0.11
0.16
0.20
Book Value per Share
10.43
10.04
10.25
10.40
12.20
9.71
10.65
7.60
8.50
10.11
9.16
8.40
8.53
8.71
9.97
9.16
Month End Stock Price
--
16.00
17.00
29.60
13.46
3.75
6.86
10.17
7.23
10.97
13.85
10.04
9.43
10.27
10.97
13.85
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
4.90
3.10
5.50
8.40
8.10
-23.50
1.70
2.60
3.30
4.90
8.40
5.60
5.60
4.80
6.40
8.40
Return on Assets %
0.40
0.60
0.80
0.90
0.90
-2.40
0.20
0.20
0.30
0.40
0.80
0.40
0.40
0.40
0.40
0.80
Return on Capital - Joel Greenblatt %
--
5.70
71.80
23.40
42.80
--
--
--
--
--
--
--
--
--
--
--
Debt to Equity
0.24
0.50
0.30
0.67
0.59
0.41
0.46
0.51
0.05
0.04
0.04
0.05
0.05
0.05
0.04
0.04
   
Operating Margin %
4.10
10.10
31.90
42.20
39.30
-136
8.40
8.70
12.40
18.10
28.30
18.70
19.20
16.30
18.20
28.30
Net Margin %
5.40
14.00
20.40
25.30
23.80
-90.90
5.40
5.90
8.30
12.30
17.70
12.00
12.30
10.90
13.90
17.70
   
Debt to Revenue
0.26
2.28
1.10
2.03
1.72
1.60
1.50
1.13
0.13
0.10
0.32
0.40
0.43
0.41
0.36
0.32
Interest Exp. to Revenue %
47.20
66.40
88.15
89.78
87.37
116
84.35
76.80
71.45
63.27
54.25
62.99
66.65
65.75
58.57
54.25
   
Asset Turnover
0.07
0.05
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.01
0.01
0.01
0.01
0.01
0.01
Buyback Ratio
--
--
--
--
--
--
-1,514
--
-611
-251
-22.00
--
--
--
-797
-22.00
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
9.37
17.60
32.16
44.27
52.67
54.22
63.71
68.19
76.41
85.44
87.21
20.92
20.88
21.56
22.09
22.68
Non Interest Income
10.49
8.90
4.32
5.04
7.61
-7.60
11.82
20.60
30.53
49.60
56.44
12.29
10.45
11.23
15.63
19.13
Revenue
19.86
26.50
36.48
49.31
60.28
46.62
75.53
88.79
107
135
144
33.21
31.33
32.79
37.71
41.82
   
Selling, General, &Admin. Expense
5.25
8.30
11.26
12.94
15.57
22.08
40.32
45.19
48.82
59.07
61.82
14.49
13.92
15.20
15.46
17.23
Credit Losses Provision
0.69
1.63
2.10
2.98
5.40
12.50
13.00
19.29
21.50
22.44
22.72
5.22
4.29
5.54
7.39
5.50
Other Expenses
12.32
13.21
10.58
10.57
14.51
71.67
11.98
12.49
19.36
24.69
24.36
6.24
6.03
5.59
6.83
5.92
Earnings Before DDA
1.61
3.36
12.54
22.83
24.81
-59.63
10.23
11.83
17.26
28.85
34.76
7.26
7.10
6.46
8.03
13.16
   
Depreciation, Depletion and Amortization
0.79
0.69
0.91
2.00
1.13
3.64
3.88
4.07
4.03
4.43
4.70
1.06
1.10
1.10
1.17
1.33
   
Operating Income
0.82
2.68
11.63
20.83
23.68
-63.27
6.35
7.75
13.23
24.42
30.06
6.20
6.00
5.36
6.86
11.84
Net Income
1.07
3.72
7.45
12.50
14.34
-42.38
4.10
5.22
8.92
16.62
20.06
3.97
3.85
3.56
5.24
7.41
   
Preferred dividends
0.88
0.82
1.13
0.19
0.18
0.24
3.76
6.24
--
--
--
--
--
--
--
--
Earnings per Share ($)
0.06
0.24
0.48
0.86
0.98
-2.93
0.02
-0.04
0.28
0.50
0.59
0.12
0.12
0.11
0.16
0.20
Total Shares Outstanding
2.08
12.09
13.16
14.32
14.45
14.56
19.32
26.18
31.92
33.29
37.77
33.11
33.15
33.17
33.75
37.77
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
12.68
11.21
27.66
15.07
41.38
91.78
354
472
749
968
1,116
1,806
698
545
968
1,116
Money Market Investments
29.51
8.29
89.44
122
40.78
87.73
--
--
--
--
22.83
--
--
--
--
22.83
Net Loan
230
424
676
1,056
1,277
1,432
1,505
1,492
1,715
1,881
1,962
1,717
1,773
1,832
1,881
1,962
Securities & Investments
24.39
120
104
116
122
106
115
253
466
763
944
500
600
658
763
944
Accounts Receivable
1.22
3.44
4.84
8.54
9.69
7.80
7.72
8.88
8.48
9.86
11.52
9.03
9.30
10.06
9.86
11.52
Property, Plant and Equipment
2.38
2.96
3.85
3.95
6.66
12.88
7.94
8.77
8.36
10.37
10.97
8.51
8.69
9.80
10.37
10.97
Intangible Assets
--
--
3.95
3.95
62.18
11.01
10.01
9.01
8.00
7.00
6.75
7.75
7.50
7.25
7.00
6.75
Other Assets
3.59
5.84
8.07
8.91
8.93
42.74
43.86
152
55.16
59.94
57.57
56.07
53.41
51.86
59.94
57.57
Total Assets
304
576
917
1,335
1,568
1,792
2,044
2,396
3,011
3,700
4,132
4,104
3,150
3,113
3,700
4,132
   
Total Deposits
277
388
733
1,069
1,278
1,525
1,655
2,024
2,683
3,313
3,713
3,774
2,822
2,781
3,313
3,713
Accounts Payable
0.22
0.41
0.78
6.48
4.87
2.48
0.36
0.12
0.12
0.10
0.10
0.13
0.13
0.10
0.10
0.10
Current Portion of Long-Term Debt
--
55.00
40.00
100.00
90.00
61.00
100.00
87.00
--
--
--
--
--
--
--
--
Long-Term Debt
5.25
5.41
--
--
13.40
13.40
13.40
13.40
13.40
13.40
13.40
13.40
13.40
13.40
13.40
13.40
Other liabilities
0.26
5.98
9.16
10.20
5.54
9.73
30.06
72.20
43.13
36.26
59.54
38.41
31.50
29.46
36.26
59.54
Total Liabilities
282
455
783
1,186
1,392
1,612
1,798
2,197
2,739
3,363
3,786
3,826
2,867
2,824
3,363
3,786
   
Common Stock
2.28
11.89
13.64
13.72
14.56
14.56
26.18
26.18
33.20
37.25
37.43
33.20
33.20
33.21
37.25
37.43
Preferred Stock
0.01
0.01
0.00
0.00
0.00
39.03
39.41
--
--
--
--
--
--
--
--
--
Retained Earnings
-10.84
-7.93
-1.54
10.88
25.11
-17.52
-17.18
-18.20
-9.28
7.35
14.75
-5.31
-1.45
2.11
7.35
14.75
Additional Paid-In Capital
30.37
118
124
126
139
145
197
193
242
283
285
243
243
244
283
285
Treasury Stock
--
--
--
--
--
--
--
--
-0.87
-0.87
-0.87
-0.87
-0.87
-0.87
-0.87
-0.87
Total Equity
21.67
121
135
149
176
180
245
199
271
337
346
278
283
289
337
346
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
1.07
3.72
7.45
12.50
14.34
-42.38
4.10
5.22
8.92
16.62
20.06
3.97
3.85
3.56
5.24
7.41
Depreciation, Depletion and Amortization
0.79
0.69
0.91
2.00
1.13
3.64
3.88
4.07
4.03
4.43
4.70
1.06
1.10
1.10
1.17
1.33
Cash Flow from Others
0.01
-2.26
0.94
3.64
4.94
41.32
39.19
-3.67
24.70
11.99
-2.20
7.29
2.20
-2.37
4.87
-6.90
Cash Flow from Operations
1.88
2.15
9.30
18.13
20.41
2.58
47.17
5.63
37.64
33.04
22.56
12.32
7.15
2.30
11.28
1.84
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-2.50
-3.62
-2.11
-5.10
-5.62
-0.87
-0.90
-1.83
-1.50
-1.39
Cash Flow from Acquisitions
--
--
-0.70
--
-50.42
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-60.26
-292
-236
-397
-285
-174
-93.34
-255
-356
-472
-663
-39.80
-159
-112
-162
-230
   
Net Issuance of Stock
4.10
96.26
4.34
0.78
1.28
--
62.10
--
53.64
41.71
43.34
--
--
--
41.71
1.63
Net Issuance of Preferred Stock
--
--
--
--
--
45.22
--
-45.22
--
--
--
--
--
--
--
--
Net Issuance of Debt
-1.01
60.05
-23.42
61.24
-0.90
-23.43
39.00
--
-136
--
--
--
--
--
--
--
Cash Flow for Dividends
--
-0.17
-0.94
-0.08
-0.07
-0.18
-2.29
-0.43
--
--
--
--
--
--
--
--
Other Financing
67.32
111
345
337
209
247
122
413
677
617
-69.56
1,084
-956
-44.21
532
398
Cash Flow from Financing
70.42
267
324
399
210
269
221
367
595
658
-26.22
1,084
-956
-44.21
574
400
   
Net Change in Cash
12.04
-22.68
97.59
20.03
-54.96
97.35
175
118
277
219
-667
1,057
-1,108
-153
423
171
   
Free Cash Flow
1.88
2.15
9.30
18.13
20.41
2.58
44.68
2.01
35.53
27.94
16.94
11.45
6.25
0.47
9.78
0.44
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:



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