Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.3  -0.4  -10.6 
EBITDA Growth (%)
Free Cash Flow Growth (%) -4.4  32.3  12.4 
Book Value Growth (%) -0.8  -0.8  6.1 

*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 ($)
6.41
6.97
7.18
7.67
7.46
6.90
6.99
7.47
7.33
6.60
6.55
1.63
1.65
1.62
1.71
1.57
EBITDA per Share
2.84
3.17
3.18
3.51
-0.01
1.36
1.19
0.48
-1.70
0.61
1.18
-0.34
0.36
0.31
0.28
0.23
Free Cashflow per Share
2.48
3.02
2.90
2.77
3.18
1.63
0.40
2.67
2.65
2.57
2.91
0.73
0.58
0.51
0.74
1.08
Earnings per Share ($)
1.77
2.04
2.12
2.24
0.06
0.89
0.79
0.34
-1.51
0.36
0.73
-0.21
0.23
0.20
0.15
0.15
Dividends Per Share
0.67
0.72
0.80
0.92
1.04
1.08
0.60
0.44
0.04
--
--
--
--
--
--
--
Book Value per Share
11.40
12.71
13.67
14.39
12.89
13.03
13.54
13.50
11.01
11.40
11.46
10.80
11.09
11.31
11.40
11.46
Month End Stock Price
28.95
33.41
26.81
29.23
17.12
19.91
17.14
11.21
4.16
5.36
8.10
5.51
5.48
5.63
5.36
8.10
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
15.60
16.10
15.50
15.60
0.40
6.80
5.80
2.60
-13.70
3.20
5.20
-7.60
8.40
6.80
5.20
5.20
Return on Assets %
2.00
2.20
2.20
2.20
0.10
0.80
0.70
0.30
-1.50
0.40
0.80
-0.80
0.80
0.80
0.80
0.80
Return on Capital - Joel Greenblatt %
1,259
282
--
--
-10.00
117
116
52.90
--
--
--
--
--
--
--
--
Debt to Equity
1.34
1.11
1.03
0.98
1.12
1.17
1.05
0.38
0.31
0.01
0.01
0.16
0.01
0.02
0.01
0.01
   
Operating Margin %
39.90
42.50
41.70
43.70
-1.90
18.00
15.00
4.80
-34.10
7.40
13.00
-22.60
20.10
17.40
14.30
13.00
Net Margin %
27.70
29.30
29.60
29.20
0.80
12.90
11.30
4.60
-20.60
5.50
9.40
-12.60
13.80
12.10
8.60
9.40
   
Debt to Revenue
2.38
2.02
1.97
1.83
1.93
2.22
2.04
0.69
0.46
0.02
0.04
1.04
0.07
0.14
0.06
0.04
Interest Exp. to Revenue %
86.27
87.52
88.56
88.49
87.92
84.49
81.47
77.37
80.19
86.00
82.79
87.03
86.56
85.10
85.35
82.79
   
Asset Turnover
0.07
0.08
0.07
0.08
0.07
0.06
0.06
0.07
0.07
0.07
0.02
0.02
0.02
0.02
0.02
0.02
Buyback Ratio
--
--
--
--
--
--
--
--
0.30
-5.10
--
--
-4.20
-2.30
-2.90
--
Dividend Payout Ratio
0.38
0.35
0.38
0.41
18.40
1.22
0.76
1.28
--
--
--
--
--
--
--
--
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
35.59
39.23
40.87
43.23
40.52
35.20
34.27
34.76
35.33
34.20
33.45
8.55
8.57
8.30
8.78
7.81
Non Interest Income
5.66
5.60
5.28
5.62
5.57
6.46
7.80
10.17
8.73
5.57
5.91
1.27
1.33
1.45
1.51
1.62
Revenue
41.25
44.82
46.15
48.85
46.09
41.67
42.07
44.92
44.06
39.76
39.37
9.82
9.90
9.75
10.29
9.43
   
Selling, General, &Admin. Expense
12.38
12.96
14.15
14.43
15.45
12.98
13.59
13.77
14.49
14.59
14.84
3.76
3.71
3.43
3.68
4.01
Credit Losses Provision
3.51
3.72
3.85
3.73
21.15
8.90
9.10
10.66
18.80
4.34
2.63
2.22
0.47
0.49
1.16
0.51
Other Expenses
7.13
7.72
7.69
8.37
9.56
11.57
12.18
17.60
21.00
17.18
14.81
5.88
3.55
3.97
3.78
3.52
Earnings Before DDA
18.24
20.41
20.46
22.33
-0.08
8.22
7.19
2.90
-10.24
3.66
7.09
-2.04
2.17
1.86
1.66
1.40
   
Depreciation, Depletion and Amortization
1.80
1.36
1.23
0.99
0.79
0.73
0.87
0.76
4.79
0.72
0.70
0.18
0.18
0.16
0.19
0.17
   
Operating Income
16.44
19.05
19.24
21.34
-0.87
7.49
6.32
2.14
-15.03
2.94
6.39
-2.22
1.99
1.70
1.47
1.23
Net Income
11.42
13.13
13.66
14.25
0.35
5.37
4.75
2.07
-9.08
2.20
4.32
-1.24
1.37
1.18
0.88
0.89
   
Earnings per Share ($)
1.77
2.04
2.12
2.24
0.06
0.89
0.79
0.34
-1.51
0.36
0.73
-0.21
0.23
0.20
0.15
0.15
Total Shares Outstanding
6.43
6.43
6.43
6.37
6.17
6.04
6.02
6.01
6.01
6.02
6.02
6.02
6.02
6.02
6.02
6.02
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
12.64
13.95
21.55
28.46
20.67
13.37
12.45
13.53
52.80
54.13
68.60
69.93
74.80
61.84
54.13
68.60
Money Market Investments
--
--
5.20
5.21
5.10
6.34
4.55
--
--
5.00
5.00
--
--
5.00
5.00
5.00
Net Loan
380
397
432
442
428
399
403
396
381
337
321
366
355
345
337
321
Securities & Investments
139
128
111
120
147
184
196
137
123
114
119
119
113
115
114
119
Accounts Receivable
4.97
4.65
5.21
6.10
6.14
4.84
5.10
5.11
3.96
3.10
2.70
3.54
3.37
3.31
3.10
2.70
Property, Plant and Equipment
11.36
19.77
19.43
18.86
18.13
17.50
17.25
16.61
9.05
8.90
8.78
9.08
9.04
8.95
8.90
8.78
Intangible Assets
--
--
4.10
4.10
4.10
4.10
4.10
4.10
--
--
--
--
--
--
--
--
Other Assets
19.37
23.14
23.70
22.24
31.60
38.16
49.81
54.61
51.58
44.85
39.99
50.22
48.04
45.73
44.85
39.99
Total Assets
567
586
621
646
660
668
692
627
622
567
565
617
603
584
567
565
   
Total Deposits
388
400
426
450
479
485
513
504
527
489
487
534
527
507
489
487
Accounts Payable
--
--
2.43
--
--
3.40
2.48
2.24
0.79
0.41
0.29
0.68
0.57
0.52
0.41
0.29
Current Portion of Long-Term Debt
2.59
0.94
1.25
1.76
11.21
2.29
0.62
0.97
0.36
0.64
0.40
0.23
0.71
1.33
0.64
0.40
Long-Term Debt
95.76
89.64
89.59
87.55
77.52
90.00
85.00
30.00
20.00
--
--
10.00
--
--
--
--
Other liabilities
7.84
13.38
14.10
15.33
13.04
8.53
9.14
9.08
7.37
8.39
8.15
7.89
8.00
7.73
8.39
8.15
Total Liabilities
494
504
534
555
580
589
610
546
556
498
496
552
537
516
498
496
   
Common Stock
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
--
0.07
0.07
0.07
0.07
Retained Earnings
73.79
82.29
89.84
96.71
89.35
88.00
88.97
89.66
75.09
77.29
78.17
73.85
75.22
76.40
77.29
78.17
Additional Paid-In Capital
9.23
9.23
9.23
9.23
9.23
9.23
9.23
9.23
9.26
9.28
9.28
9.33
9.26
9.28
9.28
9.28
Treasury Stock
-10.75
-10.80
-10.88
-14.15
-19.96
-21.12
-21.13
-21.21
-21.21
-21.12
-21.12
-21.15
-21.15
-21.12
-21.12
-21.12
Total Equity
73.33
81.75
87.88
91.60
79.57
78.66
81.46
81.17
66.22
68.66
69.02
64.97
66.75
68.11
68.66
69.02
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
11.42
13.13
13.66
14.25
0.35
5.37
4.75
2.07
-9.08
2.20
4.32
-1.24
1.37
1.18
0.88
0.89
Depreciation, Depletion and Amortization
1.80
1.36
1.23
0.99
0.79
0.73
0.87
0.76
4.79
0.72
0.70
0.18
0.18
0.16
0.19
0.17
Cash Flow from Others
2.75
4.94
3.76
2.39
18.49
3.72
-2.58
13.59
20.71
13.12
12.96
5.64
2.03
1.89
3.57
5.48
Cash Flow from Operations
15.96
19.43
18.64
17.62
19.63
9.82
3.05
16.42
16.43
16.03
17.98
4.59
3.58
3.23
4.64
6.53
   
Investment for Property, Plant & Equipement
--
--
--
--
--
--
-0.67
-0.35
-0.50
-0.57
-0.40
-0.21
-0.08
-0.13
-0.15
-0.04
Cash Flow from Acquisitions
--
--
-0.07
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-40.48
-18.46
-30.89
-22.93
-42.18
-19.56
-21.61
51.57
10.12
42.95
37.35
16.03
17.23
3.75
5.94
10.43
   
Net Issuance of Stock
0.07
-0.05
-0.08
--
--
-1.16
-0.01
-0.08
0.02
0.11
0.05
0.06
-0.00
0.03
0.03
--
Net Issuance of Preferred Stock
--
--
--
-3.27
-5.81
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-9.92
-7.76
0.26
-1.53
-0.58
3.56
-6.67
-54.65
-10.62
-19.72
-9.83
-10.13
-9.51
0.62
-0.70
-0.24
Cash Flow for Dividends
-4.31
-4.63
-6.11
-6.82
-7.34
-6.54
-3.62
-2.65
-0.24
--
--
--
--
--
--
--
Other Financing
34.58
12.78
25.78
23.83
28.49
6.56
27.94
-9.52
23.54
-38.04
-46.88
6.59
-6.41
-20.59
-17.62
-2.25
Cash Flow from Financing
20.42
0.33
19.85
12.21
14.76
2.44
17.63
-66.90
12.71
-57.65
-56.65
-3.49
-15.93
-19.95
-18.29
-2.49
   
Net Change in Cash
-4.10
1.30
7.60
6.91
-7.79
-7.30
-0.92
1.08
39.27
1.33
-1.33
17.13
4.88
-12.97
-7.71
14.47
   
Free Cash Flow
15.96
19.43
18.64
17.62
19.63
9.82
2.38
16.07
15.93
15.46
17.58
4.37
3.50
3.10
4.49
6.49
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:

USBI 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