Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -2.3  -0.6  4.7 
EBITDA Growth (%) 4.3  -2 
Free Cash Flow Growth (%) 4.1  -0.7  -38.3 
Book Value Growth (%) 7.5  8.5  10.4 

*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
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 TTM Feb12 May12 Aug12 Nov12 Feb13
   
Revenue per Share ($)
49.12
48.71
48.55
52.50
57.65
48.71
39.88
37.57
41.96
46.15
46.70
10.92
11.61
12.27
11.37
11.45
EBITDA per Share
3.75
4.19
3.30
5.19
6.73
7.09
4.56
4.48
5.35
5.91
5.98
1.16
1.61
1.70
1.38
1.29
Free Cashflow per Share
3.17
1.38
2.33
2.79
4.65
4.78
1.71
3.20
3.22
3.36
2.16
0.11
1.33
1.36
-0.61
0.08
Earnings per Share ($)
1.15
1.56
1.17
2.34
3.37
3.56
2.04
1.80
2.42
2.72
2.76
0.46
0.79
0.79
0.61
0.57
Dividends Per Share
0.60
0.60
0.60
0.60
0.60
0.54
0.52
0.52
0.52
0.52
0.52
0.13
0.13
0.13
0.13
0.13
Book Value per Share
9.79
11.06
12.11
11.90
15.31
13.83
16.17
16.04
17.69
19.90
20.96
18.98
19.50
19.90
20.48
20.96
Month End Stock Price
15.53
19.16
24.59
35.58
43.75
43.51
32.11
38.74
46.04
64.16
68.13
62.19
54.50
64.16
66.15
68.13
RatiosAnnualsQuarterly
Fiscal Period
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 Latest Q. Feb12 May12 Aug12 Nov12 Feb13
   
Return on Equity %
11.70
14.10
9.60
19.70
22.00
25.80
12.60
11.50
13.90
13.90
11.20
10.00
16.40
16.00
12.00
11.20
Return on Assets %
3.70
4.90
3.60
7.40
9.20
10.50
6.60
5.30
6.60
6.70
5.60
4.80
8.00
7.60
6.00
5.60
Return on Capital - Joel Greenblatt %
24.00
28.20
24.30
45.60
66.10
101
54.20
62.50
69.30
77.40
51.20
51.60
82.80
90.80
58.80
51.20
Debt to Equity
1.09
0.83
0.69
0.69
0.55
0.63
0.35
0.51
0.47
0.42
0.40
0.44
0.43
0.42
0.41
0.40
   
Gross Margin %
41.60
41.50
39.10
40.50
42.30
40.30
38.30
40.70
40.70
40.80
39.00
39.70
41.40
40.90
39.40
39.00
Operating Margin %
5.40
6.60
4.90
8.20
10.20
12.90
9.30
9.70
10.50
10.80
9.30
8.50
11.80
11.90
10.00
9.30
Net Margin %
2.30
3.20
2.40
4.50
5.90
7.30
5.10
4.90
5.90
6.00
5.10
4.30
6.90
6.50
5.40
5.10
   
Days Sales Outstanding
53.80
57.40
58.10
57.90
56.10
48.40
50.10
57.20
53.40
49.80
52.80
51.20
50.30
46.70
51.20
52.80
Days Inventory
57.50
65.90
59.40
53.70
48.00
43.90
50.30
56.30
56.80
61.80
59.30
52.50
53.80
58.10
60.40
59.30
Inventory Turnover
6.30
5.50
6.10
6.80
7.60
8.30
7.30
6.50
6.40
5.90
1.50
1.70
1.70
1.60
1.50
1.50
   
Debt to Revenue
0.22
0.19
0.17
0.16
0.15
0.18
0.14
0.22
0.20
0.18
0.73
0.77
0.73
0.69
0.74
0.73
COGS to Revenue
0.58
0.58
0.61
0.59
0.58
0.60
0.62
0.59
0.59
0.59
0.61
0.60
0.59
0.59
0.61
0.61
Inventory to Revenue
0.09
0.11
0.10
0.09
0.08
0.07
0.09
0.09
0.09
0.10
0.40
0.35
0.35
0.38
0.40
0.40
Interest Exp. to Revenue %
-1.82
-1.66
-1.64
-1.39
-1.19
-1.40
-1.72
-1.81
-1.67
-1.59
-1.60
-1.68
-1.58
-1.48
-1.60
-1.60
   
Asset Turnover
1.59
1.54
1.51
1.66
1.57
1.44
1.28
1.08
1.12
1.11
0.28
0.29
0.29
0.30
0.28
0.28
Buyback Ratio
-3.80
-14.40
-51.90
-57.70
-17.90
-3.10
-0.30
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
0.52
0.39
0.51
0.26
0.18
--
0.26
0.28
0.21
0.19
0.22
0.28
0.16
0.16
0.21
0.22
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 TTM Feb12 May12 Aug12 Nov12 Feb13
   
Revenue
2,049
2,104
2,173
2,393
2,531
2,027
1,657
1,627
1,796
1,934
1,970
458
488
514
481
487
Cost of Goods Sold
1,198
1,230
1,324
1,423
1,461
1,211
1,022
965
1,066
1,146
1,178
276
286
304
292
297
Gross Profit
852
874
849
970
1,070
816
635
662
730
788
792
182
202
210
190
190
   
Selling, General, &Admin. Expense
741
734
718
772
813
540
455
495
541
567
575
136
143
147
141
144
Earnings Before DDA
156
181
148
236
295
295
189
194
229
248
252
48.40
67.50
71.20
58.20
55.00
   
Depreciation, Depletion and Amortization
46.04
42.96
41.08
39.01
38.41
33.84
35.74
36.50
40.10
39.80
40.20
9.40
10.20
10.10
10.00
9.90
   
Operating Income
110
138
107
197
257
261
154
158
189
208
212
39.00
57.30
61.10
48.20
45.10
Interest Income/Expense
-37.38
-34.88
-35.73
-33.23
-30.14
-28.42
-28.54
-29.40
-29.90
-30.70
-30.80
-7.70
-7.70
-7.60
-7.70
-7.80
Net Income
47.78
67.21
52.23
107
148
148
84.91
79.60
106
116
118
19.50
33.60
33.20
26.10
24.70
   
Earnings per Share ($)
1.15
1.56
1.17
2.34
3.37
3.56
2.04
1.80
2.42
2.72
2.76
0.46
0.79
0.79
0.61
0.57
Total Shares Outstanding
41.72
43.20
44.75
45.58
43.90
41.61
41.56
43.30
42.80
41.90
42.50
41.90
42.00
41.90
42.30
42.50
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 Latest Q. Feb12 May12 Aug12 Nov12 Feb13
   
Cash and cash equivalents
16.05
14.14
98.53
88.65
223
297
18.68
191
170
285
263
181
228
285
268
263
Accounts Receivable
302
331
346
380
389
269
227
255
263
264
282
258
270
264
271
282
Inventory
189
222
216
209
192
146
141
149
166
194
194
159
169
194
194
194
Other Current Assets
51.42
66.03
57.88
60.06
64.45
44.36
36.05
31.20
31.80
36.60
44.90
45.50
37.50
36.60
41.60
44.90
Total Current Assets
559
634
718
738
868
756
423
626
631
779
784
643
704
779
773
784
   
Property, Plant and Equipment
223
226
219
211
214
162
146
138
143
139
145
133
132
139
144
145
Intangible Assets
476
470
468
466
506
472
695
715
793
786
783
792
788
786
783
783
Other Long Term Assets
31.59
34.39
36.94
28.73
24.50
19.41
26.49
23.80
30.30
33.00
31.10
30.00
32.50
33.00
31.40
31.10
Total Assets
1,288
1,365
1,442
1,444
1,613
1,409
1,291
1,504
1,597
1,737
1,742
1,598
1,657
1,737
1,732
1,742
   
Accounts Payable
305
357
399
427
470
363
267
321
331
365
313
292
331
365
321
313
Current Portion of Long-Term Debt
54.34
5.51
0.57
0.64
0.30
160
210
--
--
--
--
--
--
--
--
--
Total Current Liabilities
359
362
399
428
470
523
476
321
331
365
313
292
331
365
321
313
   
Long-Term Debt
391
390
372
371
371
204
22.05
353
353
354
354
353
354
354
354
354
Other Long-Term Liabilities
129
134
129
103
99.12
107
120
135
156
185
186
157
153
185
191
186
Total Liabilities
880
887
900
902
941
833
618
809
840
903
852
803
838
903
866
852
   
Common Stock
0.42
0.43
0.45
0.48
0.49
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
Retained Earnings
44.76
86.56
112
192
314
367
404
459
541
635
675
580
608
635
656
675
Additional Paid-In Capital
408
426
476
561
612
626
647
662
680
703
720
694
698
703
715
720
Treasury Stock
--
--
--
-195
-245
-395
-322
-356
-411
-420
-420
-420
-420
-420
-420
-420
Total Equity
408
478
542
542
672
576
672
694
757
834
891
795
819
834
866
891
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 TTM Feb12 May12 Aug12 Nov12 Feb13
   
Net Income
47.78
67.21
52.23
107
148
148
84.91
79.60
106
116
118
19.60
33.60
33.20
26.10
24.70
Depreciation, Depletion and Amortization
46.04
42.96
41.08
39.01
38.41
33.84
35.74
36.50
40.10
39.80
40.20
9.40
10.20
10.10
10.00
9.90
Cash Flow from Discontinued Operations
--
--
--
--
--
--
-0.29
--
--
--
--
--
--
--
--
--
Cash Flow from Others
66.52
3.08
43.78
10.31
54.70
43.96
-27.92
44.40
15.50
16.10
-23.50
-19.10
21.40
26.10
-50.60
-20.40
Cash Flow from Operations
160
113
137
156
241
226
92.44
161
161
172
134
9.90
65.20
69.40
-14.50
14.20
   
Investment for Property, Plant & Equipement
-28.25
-53.82
-32.64
-28.56
-36.87
-27.17
-21.25
-21.90
-23.30
-31.40
-43.90
-5.20
-9.40
-12.60
-11.20
-10.70
Cash Flow from Acquisitions
--
--
--
0.15
-43.36
-3.50
-162
-22.60
-90.40
-3.80
-3.30
--
--
--
--
-3.30
Cash Flow from Investing
-26.34
-49.58
-29.40
-23.66
-78.48
-30.88
-183
-44.30
-113
-35.10
-47.00
-5.20
-9.40
-12.50
-11.20
-13.90
   
Net Issuance of Stock
1.79
9.66
27.11
-133
-18.47
-151
0.27
-36.10
-61.00
-9.20
--
--
--
--
--
--
Net Issuance of Debt
-97.31
-50.15
-23.49
-0.47
-0.65
-0.01
-162
109
--
--
--
--
--
--
--
--
Cash Flow for Dividends
-24.91
-25.41
-26.34
-26.85
-26.36
35.91
-21.63
-22.60
-22.60
-22.00
-22.10
-5.50
-5.50
-5.50
-5.50
-5.60
Other Financing
-0.00
--
--
17.28
15.36
2.69
3.15
9.30
11.80
12.50
16.90
8.60
0.30
1.70
13.60
1.30
Cash Flow from Financing
-120
-65.90
-22.72
-143
-30.11
-113
-181
59.20
-71.80
-18.70
-5.20
3.10
-5.20
-3.80
8.10
-4.30
   
Net Change in Cash
13.36
-1.92
84.40
-9.89
134
83.42
-278
172
-20.80
114
82.20
7.90
47.70
56.20
-17.00
-4.70
   
Free Cash Flow
132
59.43
104
127
204
199
71.19
139
138
141
90.40
4.70
55.80
56.80
-25.70
3.50
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 Latest Q. Feb12 May12 Aug12 Nov12 Feb13
   
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
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 Latest Q. Feb12 May12 Aug12 Nov12 Feb13
   
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
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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

AYI 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