Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -7.00  -13.60  -6.00 
EBITDA Growth (%) 0.00  0.00  -26.70 
EBIT Growth (%) 0.00  0.00  -25.30 
Free Cash Flow Growth (%) -6.40  -15.70  17.70 
Book Value Growth (%) -5.70  1.80  10.70 

*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:
Embed
Video Video Tutorial Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listBatch Download PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Revenue per Share ($)
17.52
19.36
21.44
22.60
19.85
21.71
13.06
12.35
11.74
11.04
11.04
2.64
2.94
3.02
2.91
2.17
EBITDA per Share ($)
7.91
9.06
9.69
7.95
1.65
-6.22
-0.18
4.50
3.97
2.91
2.91
0.58
1.18
0.93
1.16
-0.36
EBIT per Share ($)
6.87
7.98
8.45
6.80
0.36
-7.93
-2.43
2.85
2.96
2.21
2.21
0.48
0.93
0.69
0.93
-0.34
Earnings per Share (diluted) ($)
4.47
5.16
5.36
4.42
-2.68
-9.92
-2.48
0.83
0.97
1.58
1.58
0.19
0.48
0.30
1.12
-0.32
Free Cashflow per Share ($)
7.29
8.11
9.69
6.75
9.73
7.73
8.39
5.75
4.02
4.76
4.52
0.73
1.06
1.54
1.47
0.45
Dividends Per Share
1.26
1.44
1.47
1.68
1.61
0.10
0.04
0.04
0.04
0.13
0.13
0.01
0.01
0.04
0.04
0.04
Book Value Per Share ($)
31.12
47.01
44.39
47.23
42.66
27.85
25.12
25.02
26.73
29.58
29.58
26.73
27.43
27.82
28.88
29.58
Month End Stock Price ($)
68.03
75.56
82.44
46.69
24.51
12.83
24.23
16.28
21.40
29.96
29.11
21.40
24.99
28.92
27.42
29.96
RatiosAnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Return on Equity %
14.55
11.33
11.69
9.33
-4.10
-21.36
-4.40
4.64
5.78
4.08
-2.56
3.84
6.96
4.84
7.04
-2.56
Return on Assets %
1.29
1.12
1.24
0.93
-0.48
-2.38
-0.57
0.61
0.63
0.47
-0.28
0.40
0.80
0.60
0.80
-0.28
Return on Capital - Joel Greenblatt %
152.58
131.37
149.79
58.71
5.69
-138.88
-55.92
72.47
76.40
55.95
-34.88
49.36
96.80
70.32
95.84
-34.88
Debt to Equity
0.75
0.69
0.65
1.15
0.72
0.38
0.32
0.29
0.39
0.35
0.35
0.39
0.37
0.32
0.36
0.35
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
39.21
41.21
39.42
30.07
1.81
-36.53
-18.60
23.12
25.17
19.98
-15.80
18.07
31.71
22.69
32.10
-15.80
Net Margin %
25.50
26.67
25.18
20.13
-12.31
-45.01
-13.50
14.36
16.24
12.97
-10.35
12.03
20.53
14.94
20.74
-10.35
   
Total Equity to Total Asset
0.09
0.10
0.11
0.10
0.12
0.11
0.13
0.13
0.11
0.12
0.12
0.11
0.12
0.13
0.12
0.12
LT Debt to Total Asset
0.06
0.06
0.05
0.06
0.09
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
   
Asset Turnover
0.05
0.04
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.01
0.01
0.01
0.01
0.01
0.01
Dividend Payout Ratio
0.28
0.28
0.27
0.38
--
--
--
0.05
0.04
0.08
0.04
0.05
0.02
0.13
0.04
--
   
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
   Interest Income
1,505
1,910
2,818
3,205
2,974
2,515
2,307
2,189
2,039
1,941
1,941
498
485
493
473
490
   Interest Expense
-331
-549
-1,053
-1,323
-1,002
-618
-592
-432
-307
-245
-245
-68
-67
-63
-58
-58
Net Interest Income
1,174
1,361
1,765
1,882
1,972
1,898
1,714
1,756
1,732
1,696
1,696
430
418
431
416
432
Non Interest Income
418
439
551
571
191
804
454
498
420
337
337
54
121
125
122
-31
Revenue
1,592
1,800
2,316
2,453
2,162
2,702
2,168
2,254
2,152
2,034
2,034
484
539
556
538
401
   
Selling, General, &Admin. Expense
551
595
778
827
879
842
952
965
955
974
974
237
245
243
245
241
Advertising
--
--
--
--
--
--
--
--
--
--
18
--
6
6
6
--
Credit Losses Provision
44
43
73
152
648
2,017
853
75
14
-87
-87
-10
-29
-22
-6
-31
Other Expenses
278
319
419
611
456
617
393
393
456
610
610
152
106
163
84
257
SpecialCharges
2
6
29
165
374
164
81
24
159
302
224
-63
4
126
54
40
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
719
843
1,047
862
179
-774
-30
821
727
537
537
106
217
172
215
-67
   
Depreciation, Depletion and Amortization
95
101
134
125
140
213
373
300
185
131
131
18
46
46
42
-3
Operating Income
624
742
913
737
39
-987
-403
521
542
406
406
88
171
126
173
-63
   
Other Income (Minority Interest)
2
2
-12
-8
5
6
4
1
1
0
1
1
0
--
--
--
Pre-Tax Income
624
742
913
737
-315
-1,623
-403
521
542
406
406
88
171
126
173
-63
Tax Provision
-220
-263
-318
-236
43
401
107
-199
-193
-143
-143
-30
-61
-43
-61
22
Net Income (Continuing Operations)
406
480
583
494
-271
-1,222
-296
323
348
263
263
58
110
83
112
-41
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
406
480
583
494
-266
-1,216
-293
324
350
264
264
58
111
83
112
-41
   
Preferred dividends
--
--
4
14
24
103
123
170
171
96
96
23
22
28
28
18
EPS (Basic)
4.53
5.27
5.46
4.47
-2.68
-9.92
-2.48
0.83
0.97
1.58
1.59
0.19
0.48
0.30
1.13
-0.32
EPS (Diluted)
4.47
5.16
5.36
4.42
-2.68
-9.92
-2.48
0.83
0.97
1.58
1.58
0.19
0.48
0.30
1.12
-0.32
Shares Outstanding (Diluted)
90.9
93.0
108.0
108.5
108.9
124.4
166.1
182.6
183.2
184.3
184.8
183.5
183.7
184.1
184.7
184.8
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Dec12 Mar13 Jun13 Sep13 Dec13
   
Cash and cash equivalents
852
1,729
1,982
2,582
3,809
2,023
5,500
8,245
7,821
9,350
9,350
7,821
6,714
9,363
9,546
9,350
Money Market Investments
592
645
326
774
370
79
130
102
2,775
282
282
2,775
2,340
222
209
282
Net Loan
22,356
29,789
34,302
38,628
41,172
38,866
35,513
36,408
37,021
38,468
38,468
37,021
37,082
37,539
37,590
38,468
Securities & Investments
5,121
6,057
6,790
6,895
4,509
4,549
5,095
4,944
4,732
5,181
5,181
4,732
4,052
4,856
4,150
5,181
Accounts Receivable
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Deferred Policy Acquisition Costs
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Property, Plant and Equipment
409
565
609
656
687
711
721
719
709
726
726
709
707
717
720
726
Intangible Assets
698
2,087
2,063
2,159
1,777
1,129
1,103
1,083
1,065
1,051
1,051
1,065
1,061
1,057
1,054
1,051
Other Assets
1,441
1,909
898
1,254
2,768
3,767
2,972
1,648
1,389
972
972
1,389
2,154
1,150
1,919
972
Total Assets
31,470
42,780
46,970
52,947
55,093
51,123
51,035
53,149
55,512
56,031
56,031
55,512
54,111
54,905
55,188
56,031
   
Total Deposits
23,292
32,642
34,982
36,923
41,316
41,841
40,935
42,876
46,133
46,362
46,362
46,133
44,490
45,016
45,669
46,362
Accounts Payable
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
181
186
738
3,182
15
121
166
70
5
--
--
5
--
--
--
--
Long-Term Debt
1,919
2,746
2,495
2,889
4,661
2,033
1,943
1,954
2,337
2,274
2,274
2,337
2,353
2,173
2,304
2,274
Other liabilities
3,287
2,968
3,768
4,661
2,598
1,436
1,343
1,263
984
931
931
984
912
855
882
931
Total Liabilities
28,680
38,542
41,983
47,655
48,591
45,430
44,387
46,164
49,460
49,567
49,567
49,460
47,755
48,044
48,856
49,567
   
Common Stock
972
--
--
--
2,600
3,318
4,164
4,163
4,166
4,179
4,179
4,166
4,171
4,168
4,173
4,179
Preferred Stock
--
--
240
240
1,582
1,503
2,057
2,378
1,128
1,004
1,004
1,128
1,301
1,729
1,004
1,004
Retained Earnings
1,830
2,180
2,602
2,911
2,433
1,308
889
1,037
1,204
1,474
1,474
1,204
1,290
1,338
1,540
1,474
Accumulated other comprehensive income (loss)
Additional Paid-In Capital
--
2,157
2,230
2,212
--
3,318
4,164
--
4,166
4,179
4,179
4,166
4,171
4,168
4,173
4,179
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
2,790
4,237
4,987
5,293
6,502
5,693
6,648
6,985
6,052
6,465
6,465
6,052
6,355
6,860
6,333
6,465
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
  Net Income
406
480
583
494
-271
--
-296
323
348
263
263
58
110
83
112
-41
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
406
480
583
494
-271
--
-296
323
348
263
263
58
110
83
112
-41
Depreciation, Depletion and Amortization
95
101
134
125
140
213
373
300
185
131
131
18
46
46
42
-3
  Change In Receivables
--
--
--
--
34
--
--
--
--
--
--
--
--
--
--
--
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
--
--
--
--
-140
--
--
--
--
--
--
--
--
--
--
--
Change In Working Capital
-67
-31
262
-3
201
-570
414
232
80
364
364
-10
93
159
137
-25
Change In DeferredTax
-22
-32
9
-159
-231
-15
-29
116
10
-60
-60
-16
1
-8
6
-60
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
250
236
59
276
1,336
1,430
1,010
158
113
179
179
83
-41
31
-24
212
Cash Flow from Operations
662
754
1,047
733
1,174
1,058
1,472
1,128
736
877
877
134
210
311
272
83
   
Purchase Of Property, Plant, Equipment
--
--
--
--
-114
-97
-79
-78
--
--
-43
--
-16
-27
--
--
Sale Of Property, Plant, Equipment
--
--
--
--
12
315
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
689
452
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-4,251
-3,924
-2,938
-5,507
-4,341
-1,929
-5,779
-3,909
-1,019
-1,481
-1,481
-313
-533
-198
-416
-333
Sale Of Investment
4,063
4,162
3,436
4,326
3,983
1,428
2,003
2,691
1,545
1,345
1,365
432
448
324
288
304
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-3,176
-2,432
-4,240
-5,056
-3,072
3,642
-1,936
-2,524
-1,880
-1,393
-1,393
-1,562
400
-669
-241
-883
   
Net Issuance of Stock
-23
9
53
-263
-3
464
977
26
143
794
794
1
169
423
200
2
Net Issuance of Preferred Stock
--
--
236
--
1,339
-47
--
--
-1,543
-799
-799
--
--
--
-799
--
Net Issuance of Debt
-178
-337
950
3,755
-3,637
-2,948
57
-111
14
-198
-198
-128
-25
-273
133
-33
Cash Flow for Dividends
-115
-130
-161
-196
-196
-96
-109
-156
-134
-120
-120
-24
-24
-35
-35
-25
Other Financing
2,561
2,992
2,347
943
4,016
-2,179
-907
1,937
3,279
173
173
2,360
-1,643
497
651
667
Cash Flow from Financing
2,245
2,533
3,425
4,240
1,519
-4,807
19
1,696
1,761
-150
-150
2,209
-1,523
612
150
610
   
Net Change in Cash
-268
856
232
-84
-379
-106
-446
300
618
-667
-667
781
-913
254
182
-190
Free Cash Flow
662
754
1,047
733
1,060
961
1,393
1,051
736
877
834
134
194
284
272
83
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Dec12 Mar13 Jun13 Sep13 Dec13
   
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
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Dec12 Mar13 Jun13 Sep13 Dec13
   
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
Projected FCF (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
Beneish M-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
Highest 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
Lowest 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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

ZION 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
Hide