Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 15.7  -4  -12.7 
EBITDA Growth (%) -19.8  -21.6 
Free Cash Flow Growth (%) -33.3  300 
Book Value Growth (%) -16.6  2.4  -16.1 

*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 ($)
2.72
2.96
2.94
3.21
3.15
11.62
5.51
5.82
12.57
6.29
7.66
1.50
1.64
3.00
1.62
1.40
EBITDA per Share
1.48
1.31
0.74
1.05
-0.05
1.44
0.56
0.47
0.89
0.38
0.40
0.12
0.06
0.12
0.14
0.08
Free Cashflow per Share
0.80
0.87
0.24
0.10
-0.46
1.54
1.56
0.05
0.35
0.43
0.48
-0.09
0.29
-0.01
0.21
-0.01
Earnings per Share ($)
0.63
0.46
0.04
0.09
-0.64
-0.28
0.24
0.24
0.17
0.16
0.10
0.06
0.01
--
0.05
0.04
Dividends Per Share
--
--
--
--
--
0.23
0.30
0.48
0.65
0.63
0.58
0.17
0.17
0.17
0.12
0.12
Book Value per Share
4.73
4.80
4.73
4.98
4.63
1.78
0.96
1.04
2.72
1.19
1.04
1.24
1.17
2.08
1.12
1.04
Month End Stock Price
23.48
12.37
7.71
8.73
11.30
2.76
4.62
8.31
5.94
3.46
4.16
7.41
5.87
4.90
3.46
4.16
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
13.30
9.60
0.80
1.70
-13.90
-15.80
9.90
8.90
6.40
7.10
8.40
10.00
2.40
-0.40
16.80
8.40
Return on Assets %
12.10
8.30
0.70
1.50
-11.40
-2.80
1.40
1.40
1.40
1.50
1.20
1.60
0.40
--
3.60
1.20
Return on Capital - Joel Greenblatt %
756
260
17.60
72.60
-40.30
31.80
--
154
29.50
27.90
24.00
32.40
8.00
5.60
57.60
24.00
Debt to Equity
--
--
--
--
0.01
0.80
0.83
0.80
1.09
1.35
1.36
1.22
1.41
1.46
1.35
1.36
   
Gross Margin %
100.00
95.10
93.50
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
Operating Margin %
41.40
29.20
3.60
10.40
-21.40
5.30
5.50
4.30
3.70
3.20
3.10
4.80
1.00
0.80
6.00
3.10
Net Margin %
23.00
15.50
1.30
2.70
-20.40
-2.40
1.70
1.60
1.40
1.40
1.60
2.10
0.40
-0.10
2.90
1.60
   
Days Sales Outstanding
--
--
--
--
149
115
208
208
151
153
338
237
205
253
140
338
   
Debt to Revenue
--
--
--
--
0.01
0.12
0.14
0.14
0.24
0.26
1.00
1.01
1.01
1.01
0.94
1.00
COGS to Revenue
--
0.05
0.06
--
--
--
--
--
--
--
--
--
--
--
--
--
Interest Exp. to Revenue %
1.47
--
4.03
5.81
6.14
-0.58
-0.23
-0.81
-1.31
-1.61
-1.83
-1.36
-1.34
-1.90
-1.79
-1.83
   
Asset Turnover
0.53
0.54
0.54
0.56
0.56
1.15
0.79
0.91
1.04
1.08
0.18
0.21
0.24
0.22
0.29
0.18
Buyback Ratio
-32.80
-12.80
-22.40
-30.70
2.50
251
--
-33.40
-11.10
-35.70
-30.60
-99.70
-6.10
108
-9.80
-30.60
Dividend Payout Ratio
--
--
--
--
--
--
3.16
5.18
3.76
7.41
5.45
5.48
23.86
--
--
5.45
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
157
167
153
164
159
1,229
1,162
1,331
1,465
1,767
1,817
395
450
440
482
445
Cost of Goods Sold
--
8.22
9.90
--
--
--
--
--
--
--
--
--
--
--
--
--
Gross Profit
157
158
143
164
159
1,229
1,162
1,331
1,465
1,767
1,817
395
450
440
482
445
   
Selling, General, &Admin. Expense
89.57
92.62
114
121
166
1,164
1,038
1,201
1,316
1,612
1,657
359
422
400
430
404
Earnings Before DDA
85.09
73.74
38.78
53.86
-2.53
152
117
107
104
107
102
31.43
16.69
17.11
41.49
26.27
   
Depreciation, Depletion and Amortization
20.21
25.16
33.30
36.70
31.48
86.93
52.97
50.18
49.28
50.99
51.04
12.52
12.24
13.50
12.73
12.57
   
Operating Income
64.88
48.58
5.48
17.15
-34.01
65.30
64.49
56.92
54.36
55.74
50.52
18.91
4.45
3.61
28.76
13.70
Interest Income/Expense
2.31
--
6.16
9.54
9.77
-7.14
-2.67
-10.77
-19.17
-28.38
-31.17
-5.36
-6.04
-8.36
-8.62
-8.15
Net Income
36.10
25.85
2.04
4.39
-32.50
-29.71
20.03
21.16
20.14
23.86
22.67
8.19
1.96
-0.45
14.17
7.00
   
Earnings per Share ($)
0.63
0.46
0.04
0.09
-0.64
-0.28
0.24
0.24
0.17
0.16
0.10
0.06
0.01
--
0.05
0.04
Total Shares Outstanding
57.50
56.32
52.07
51.26
50.47
106
211
229
117
281
318
264
275
147
298
318
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
229
210
178
188
100
207
476
382
390
424
374
352
412
352
424
374
Accounts Receivable
--
--
--
--
65.00
387
662
759
607
740
1,651
1,030
1,014
1,224
740
1,651
Other Current Assets
--
--
--
--
0.00
156
0.00
0.00
--
-0.00
0.00
17.36
-0.00
0.00
-0.00
0.00
Total Current Assets
229
210
178
188
165
750
1,137
1,142
997
1,164
2,025
1,400
1,426
1,576
1,164
2,025
   
Property, Plant and Equipment
34.47
50.61
58.29
57.21
61.26
137
133
133
136
141
140
136
142
141
141
140
Intangible Assets
18.93
28.05
23.54
19.13
21.01
80.57
91.03
96.46
158
185
183
158
163
163
185
183
Other Long Term Assets
15.67
21.79
20.67
28.65
36.50
101
103
98.77
114
149
152
159
144
143
149
152
Total Assets
298
310
281
293
284
1,068
1,465
1,470
1,405
1,639
2,500
1,853
1,876
2,023
1,639
2,500
   
Accounts Payable
19.56
24.80
17.50
15.13
23.52
291
849
851
559
681
1,563
949
930
1,104
681
1,563
Current Portion of Long-Term Debt
--
--
--
--
1.31
--
--
--
13.60
--
--
60.00
--
--
--
--
Other Current Liabilities
6.32
7.11
9.74
18.46
18.42
184
9.80
4.71
--
--
--
--
--
--
--
--
Total Current Liabilities
25.88
31.91
27.24
33.59
43.25
475
859
856
572
681
1,563
1,009
930
1,104
681
1,563
   
Long-Term Debt
--
--
--
--
--
150
168
189
332
451
447
338
452
447
451
447
Other Long-Term Liabilities
--
8.01
7.59
4.08
6.85
256
236
188
184
172
161
177
173
167
172
161
Total Liabilities
25.88
39.92
34.83
37.66
50.10
880
1,263
1,233
1,089
1,305
2,171
1,525
1,555
1,717
1,305
2,171
   
Common Stock
0.56
0.56
0.56
0.57
0.57
0.92
0.97
1.14
21.29
20.64
20.71
21.34
17.69
17.73
20.64
20.71
Preferred Stock
0.08
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
-13.26
12.59
14.63
17.52
-17.28
1.96
-2.17
-23.62
-80.73
-147
-160
-96.12
-118
-143
-147
-160
Additional Paid-In Capital
288
294
295
300
313
271
293
367
489
575
584
515
536
546
575
584
Treasury Stock
-2.09
-33.97
-62.49
-62.60
-62.60
-81.85
-89.76
-110
-110
-110
-110
-110
-110
-110
-110
-110
Total Equity
272
270
246
255
234
188
202
237
317
334
329
328
320
306
334
329
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
36.10
25.85
2.04
4.39
-32.50
-29.71
40.81
45.37
38.36
35.51
34.41
11.71
4.38
0.99
18.43
10.60
Depreciation, Depletion and Amortization
20.21
25.16
33.30
36.70
31.48
86.93
52.97
50.18
49.28
50.99
51.04
12.52
12.24
13.50
12.73
12.57
Cash Flow from Others
0.78
13.13
-7.67
-4.30
17.66
144
281
-38.89
-2.30
84.70
105
-36.01
78.75
-2.41
44.38
-15.65
Cash Flow from Operations
57.08
64.15
27.68
36.80
16.64
202
375
56.67
85.34
171
191
-11.79
95.37
12.08
75.55
7.52
   
Investment for Property, Plant & Equipement
-10.94
-15.12
-15.36
-31.72
-39.82
-38.86
-46.08
-44.93
-44.19
-51.37
-50.37
-11.93
-14.54
-13.02
-11.89
-10.93
Cash Flow from Acquisitions
--
--
--
--
--
-5.00
-5.14
-4.38
-46.70
-31.41
-30.13
-1.50
-24.18
--
-5.73
-0.21
Cash Flow from Investing
-25.53
-54.38
-30.20
-28.22
-107
-96.60
-56.52
-61.19
-92.65
-67.98
-28.61
-50.93
-39.14
-13.39
35.48
-11.55
   
Net Issuance of Stock
8.95
-28.58
-28.74
1.25
0.44
-74.73
-7.91
-4.71
3.85
12.33
4.23
11.34
0.27
-1.07
1.80
3.24
Net Issuance of Debt
--
--
--
--
--
-46.82
17.59
21.67
173
-7.40
-65.29
51.75
52.78
-6.78
-105
-6.15
Cash Flow for Dividends
--
--
--
--
--
-18.60
-24.17
-92.34
-77.24
-90.59
-56.78
-53.43
-41.78
-45.08
49.70
-19.61
Other Financing
--
--
--
-0.41
-0.31
-37.20
-42.77
-22.11
-91.36
0.65
-14.09
-7.59
-7.64
-1.10
16.97
-22.33
Cash Flow from Financing
8.95
-28.58
-28.74
0.84
0.13
-177
-57.27
-97.49
8.62
-85.01
-132
2.06
3.63
-54.03
-36.67
-44.85
   
Net Change in Cash
40.50
-18.81
-31.25
9.41
-89.99
-72.37
264
-105
5.61
18.70
27.89
-59.19
57.23
-54.45
75.10
-50.00
   
Free Cash Flow
46.14
49.02
12.32
5.07
-23.17
163
329
11.74
41.15
120
140
-23.72
80.83
-0.94
63.65
-3.41
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
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:

BGCP 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