Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 1.6  -0.7  10.3 
EBITDA Growth (%) -5.8  -15.5  100 
Free Cash Flow Growth (%) -173.1 
Book Value Growth (%) -1.2  2.7  6.6 

*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
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue per Share ($)
27.41
27.66
29.70
30.97
32.83
32.88
32.31
31.68
29.79
33.04
33.10
10.62
7.37
7.84
6.85
11.04
EBITDA per Share
1.85
2.11
2.31
2.63
2.54
2.14
2.29
1.90
0.80
1.56
1.58
1.05
0.12
0.20
-0.02
1.28
Free Cashflow per Share
1.45
1.88
1.50
0.30
1.08
1.24
1.35
0.83
0.26
-0.26
-0.19
2.07
-2.84
0.60
-1.02
3.07
Earnings per Share ($)
0.43
0.59
0.77
1.12
1.01
0.68
0.88
0.57
-0.18
0.16
0.17
0.48
-0.13
-0.06
-0.18
0.54
Dividends Per Share
--
0.06
0.20
0.32
0.36
0.32
0.20
0.20
0.05
--
--
--
--
--
--
--
Book Value per Share
7.82
7.85
8.55
9.34
6.08
6.69
7.29
7.50
7.29
7.64
7.77
7.29
7.35
7.31
7.12
7.77
Month End Stock Price
6.47
9.41
11.45
19.10
10.67
2.34
6.37
5.69
2.43
2.42
2.42
2.43
3.19
2.36
2.83
2.42
RatiosAnnualsQuarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Return on Equity %
5.50
7.60
9.00
12.00
16.70
10.10
12.10
7.60
-2.50
2.20
28.00
26.40
-6.80
-3.20
-10.40
28.00
Return on Assets %
2.50
3.40
4.20
6.20
5.80
3.80
5.10
3.30
-1.00
0.90
11.20
10.00
-2.80
-1.20
-3.60
11.20
Return on Capital - Joel Greenblatt %
10.30
13.50
19.20
22.30
20.40
14.50
17.80
11.80
-3.50
5.70
48.80
42.00
-5.60
-2.80
-11.60
48.80
Debt to Equity
0.16
0.06
0.05
0.05
0.35
0.22
0.06
0.05
0.05
0.06
0.06
0.05
0.39
0.31
0.46
0.06
   
Gross Margin %
27.30
28.50
29.10
30.10
29.60
29.50
29.90
29.90
28.30
28.90
32.60
30.40
27.30
27.90
26.30
32.60
Operating Margin %
3.30
3.80
4.60
5.80
5.10
3.70
4.30
2.90
-0.90
1.40
8.90
7.20
-2.00
-0.90
-4.30
8.90
Net Margin %
1.60
2.10
2.60
3.60
3.10
2.10
2.70
1.80
-0.60
0.50
4.90
4.50
-1.70
-0.70
-2.60
4.90
   
Days Sales Outstanding
6.00
5.10
7.80
7.10
7.00
4.70
4.30
3.50
2.80
2.40
1.80
2.00
2.80
2.80
2.50
1.80
Days Inventory
231
226
209
201
201
206
206
207
219
206
164
158
224
213
269
164
Inventory Turnover
1.60
1.60
1.70
1.80
1.80
1.80
1.80
1.80
1.70
1.80
0.60
0.60
0.40
0.40
0.30
0.60
   
Debt to Revenue
0.05
0.02
0.01
0.01
0.07
0.04
0.01
0.01
0.01
0.01
0.04
0.03
0.39
0.29
0.48
0.04
COGS to Revenue
0.73
0.72
0.71
0.70
0.70
0.71
0.70
0.70
0.72
0.71
0.67
0.70
0.73
0.72
0.74
0.67
Inventory to Revenue
0.46
0.44
0.41
0.39
0.39
0.40
0.40
0.40
0.43
0.40
1.22
1.21
1.79
1.68
2.18
1.22
Interest Exp. to Revenue %
-0.63
-0.39
-0.29
-0.02
-0.25
-0.37
-0.13
-0.11
-0.29
-0.34
--
--
-0.39
-0.38
--
--
   
Asset Turnover
1.61
1.58
1.62
1.71
1.88
1.84
1.86
1.80
1.58
1.76
0.58
0.56
0.39
0.41
0.33
0.58
Buyback Ratio
-7.30
-13.80
-33.90
-9.40
-7.60
-1.20
-0.80
-1.10
3.70
--
--
--
4.50
--
--
--
Dividend Payout Ratio
--
0.10
0.26
0.29
0.36
0.47
0.23
0.35
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue
460
475
504
520
535
513
509
495
469
504
504
167
113
120
105
166
Cost of Goods Sold
335
340
357
364
377
362
356
347
336
358
358
116
82.26
86.78
77.21
112
Gross Profit
125
135
147
157
159
151
152
148
133
146
146
50.74
30.84
33.64
27.51
53.94
   
Selling, General, &Admin. Expense
94.53
99.40
109
113
117
117
115
118
120
121
121
33.97
28.93
30.59
27.84
33.91
Earnings Before DDA
31.10
36.19
39.14
44.17
41.41
33.34
36.07
29.67
12.57
23.76
23.76
16.55
1.91
3.05
-0.33
19.13
   
Depreciation, Depletion and Amortization
15.88
18.01
16.10
14.07
13.99
14.45
14.39
15.34
16.57
16.85
16.85
4.51
4.15
4.12
4.13
4.44
   
Operating Income
15.22
18.18
23.04
30.10
27.42
18.89
21.68
14.33
-4.00
6.91
6.91
12.04
-2.25
-1.07
-4.46
14.69
Interest Income/Expense
-2.91
-1.87
-1.44
-0.11
-1.35
-1.92
-0.64
-0.56
-1.34
-1.73
-0.89
--
-0.44
-0.45
--
--
Net Income
7.20
10.20
13.07
18.89
16.52
10.57
13.84
8.94
-2.82
2.55
2.55
7.54
-1.94
-0.88
-2.78
8.14
   
Earnings per Share ($)
0.43
0.59
0.77
1.12
1.01
0.68
0.88
0.57
-0.18
0.16
0.17
0.48
-0.13
-0.06
-0.18
0.54
Total Shares Outstanding
16.79
17.18
16.96
16.81
16.30
15.61
15.74
15.62
15.73
15.25
14.99
15.72
15.34
15.37
15.29
14.99
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Cash and cash equivalents
5.35
16.56
37.52
34.12
5.60
5.53
6.60
7.81
10.11
4.99
4.99
10.11
4.99
5.23
4.50
4.99
Accounts Receivable
7.62
6.62
10.80
10.17
10.23
6.56
6.06
4.81
3.65
3.35
3.35
3.65
3.52
3.73
2.91
3.35
Inventory
212
210
205
200
207
204
202
197
201
202
202
201
202
203
228
202
Other Current Assets
10.34
8.61
4.34
4.37
4.68
3.24
2.94
6.04
8.85
5.78
5.78
8.85
10.42
10.29
11.65
5.78
Total Current Assets
235
242
257
249
227
220
217
215
224
216
216
224
221
222
247
216
   
Property, Plant and Equipment
49.18
55.95
51.00
51.47
53.51
58.04
53.14
54.71
66.53
65.28
65.28
66.53
64.30
64.31
62.91
65.28
Intangible Assets
1.37
1.37
1.37
1.37
1.37
0.65
0.65
0.65
0.65
--
--
0.65
--
--
--
--
Other Long Term Assets
0.24
1.44
1.84
2.26
2.61
0.96
2.59
3.96
5.07
5.54
5.54
5.07
5.57
5.82
7.06
5.54
Total Assets
286
301
312
304
285
279
273
275
296
286
286
296
291
292
317
286
   
Accounts Payable
130
147
145
122
134
133
132
129
149
140
140
149
112
122
135
140
Current Portion of Long-Term Debt
--
--
--
--
27.97
15.76
--
5.88
--
0.74
0.74
--
38.46
29.42
45.00
0.74
Other Current Liabilities
--
--
5.35
8.89
6.85
8.59
10.15
12.38
16.96
14.90
14.90
16.96
13.33
13.56
14.65
14.90
Total Current Liabilities
130
147
151
131
169
157
142
147
166
156
156
166
163
165
195
156
   
Long-Term Debt
20.64
7.50
7.20
7.10
6.98
6.72
6.36
--
5.45
5.93
5.93
5.45
5.45
5.45
5.45
5.93
Other Long-Term Liabilities
3.31
11.78
8.64
8.71
10.25
10.59
10.22
10.43
10.47
8.14
8.14
10.47
9.63
9.13
8.45
8.14
Total Liabilities
154
166
167
147
186
175
159
158
182
170
170
182
178
180
209
170
   
Common Stock
0.19
0.19
0.20
0.21
0.21
0.21
0.21
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
Retained Earnings
65.53
72.47
82.26
95.85
53.56
59.11
69.79
74.01
70.40
72.94
72.94
70.40
68.46
67.58
64.80
72.94
Additional Paid-In Capital
71.80
74.51
80.98
85.40
89.75
91.43
92.04
93.34
94.54
95.18
95.18
94.54
94.74
95.03
95.11
95.18
Treasury Stock
-5.27
-11.63
-16.95
-24.41
-44.47
-46.26
-47.34
-50.45
-50.57
-51.83
-51.83
-50.57
-50.57
-50.57
-51.31
-51.83
Total Equity
131
135
145
157
99.05
104
115
117
115
117
117
115
113
112
109
117
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Net Income
7.20
10.20
13.07
18.89
16.52
10.57
13.84
8.94
-2.82
--
-5.60
3.59
-1.94
-0.88
-2.78
--
Depreciation, Depletion and Amortization
15.88
18.01
16.10
14.07
13.99
14.45
14.39
15.34
16.57
16.85
16.85
4.51
4.15
4.12
4.13
4.44
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
-0.66
--
--
-0.35
--
--
--
--
Cash Flow from Others
10.20
18.98
7.55
-11.65
3.98
14.20
3.76
5.42
15.35
-1.73
3.87
36.58
-38.67
9.51
-13.23
46.26
Cash Flow from Operations
33.28
47.19
36.71
21.31
34.49
39.22
31.99
29.70
28.44
15.11
15.11
44.33
-36.46
12.75
-11.88
50.70
   
Investment for Property, Plant & Equipement
-9.01
-14.92
-11.30
-16.19
-16.88
-19.82
-10.73
-16.78
-24.27
-19.08
-19.08
-11.73
-7.17
-3.50
-3.69
-4.72
Cash Flow from Investing
-8.97
-14.88
-11.29
-16.18
-16.88
-19.81
-10.62
-20.30
-24.52
-19.08
-19.08
-11.74
-7.17
-3.50
-3.69
-4.72
   
Net Issuance of Stock
0.53
-4.95
-0.89
-5.69
-18.80
-1.66
-0.97
-3.01
-0.02
-1.17
-1.17
-0.12
0.09
--
-0.74
-0.52
Net Issuance of Debt
-24.47
-13.14
-0.30
-0.10
27.84
-12.46
-16.12
-0.48
-0.44
0.19
0.19
-26.04
38.46
-9.04
15.58
-44.81
Cash Flow for Dividends
--
-3.01
-3.27
-5.30
-56.82
-5.02
-3.15
-4.72
-0.79
--
--
--
--
--
--
--
Other Financing
0.00
-0.00
0.00
2.57
1.64
-0.34
-0.05
0.02
-0.37
-0.18
-0.18
-0.38
-0.04
0.03
0.00
-0.16
Cash Flow from Financing
-23.94
-21.10
-4.47
-8.53
-46.14
-19.48
-20.29
-8.19
-1.62
-1.16
-1.16
-26.54
38.51
-9.01
14.84
-45.49
   
Net Change in Cash
0.37
11.21
20.96
-3.40
-28.53
-0.07
1.07
1.21
2.30
-5.13
-5.13
6.05
-5.13
0.24
-0.73
0.49
   
Free Cash Flow
24.28
32.27
25.42
5.12
17.62
19.40
21.26
12.93
4.17
-3.97
-3.97
32.59
-43.63
9.25
-15.57
45.98
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
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
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
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:

BAMM 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