Message Font: Serif | Sans-Serif
No. of Recommendations: 2
Sept 2009 March 2007 (12/06)

22.54 53.14

Total Debt 31,063 22,808

Debt Due in 5 Years 17,500 2,308

Total Interest Expense 1,770 1,100

Interest Coverage Ratio 1.1X 2.0X

Debt to Capital 82% 71%

Pension Assets 983 75

Pension Obligations 1,156 100

Common Stock O/S 571.91 339.32

Preferred Stock 1,144 689

Market Cap 12.9B 21.2B

Annual Revenues 11,000 est 6,500 est

EPS 0.75 est 1.95 est

Revs per share 19.20 est 17.27

Cash Flow Share 3.20 est 4.43

Book Value per Share 10.40 est 13.51

Operating Margin 36.0% est 54.8%

Depreciation 1,400 est 600

Net Profit 430 est 1,170

Tax Rate 8.0 % est 24.2%

Working Capital (2,000) est 1,500

Shareholder Equity 7,000 est 6,084

Return on Total Capital 3.5% est 6.5%

Return on Share Equity 6.0% est 19.2%

Retained to Common Equity 2.5% est 17.2%

All Dividends to Net Profit 69% est 21%

Analyst S. Abdou S. Abdou

5 Year Price Projection High 50 70

5 Year Price Projection Low 35 50

Institutional Holders Shares 318,487 208,013

You might be able to see table better at this link

I think this shows the potential of greater leverage. Greater maturities in 5 years. Greater Maturities to Capital. Increased Debt Levels. Lower coverage ratios. Greater Debt to Capital. Greater underfunded pension. Greater preferred stock. Increased share count. Reduced eps, eventhough Sales have doubled. Sales have doubled, yet revenues per share went up only around 10%. Declining Book Value and Cash Flow per share. Decrease in tax rate, which leads to higher NI. Yet, that could be a sign that higher NI is not sustainable. Negative Working Capital now. Lower returns on equity and capital. Higher ratio of Dividends to Profits. Increased Institutional Holders. Fitch IDR was BBB+ in 3/07, now BBB.
Print the post  


When Life Gives You Lemons
We all have had hardships and made poor decisions. The important thing is how we respond and grow. Read the story of a Fool who started from nothing, and looks to gain everything.
Contact Us
Contact Customer Service and other Fool departments here.
Work for Fools?
Winner of the Washingtonian great places to work, and Glassdoor #1 Company to Work For 2015! Have access to all of TMF's online and email products for FREE, and be paid for your contributions to TMF! Click the link and start your Fool career.