Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 9.3 
EBITDA Growth (%) 10.7  17.1  42.1 
Free Cash Flow Growth (%) 11  22.5  37.5 
Book Value Growth (%) 13.4  10.6  14.4 

*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
Jul03 Jul04 Jul05 Jul06 Jul07 Jul08 Jul09 Jul10 Jul11 Jul12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue per Share ($)
5.81
7.45
8.15
7.89
8.99
10.15
10.52
10.76
12.55
14.48
14.94
3.65
3.63
3.68
3.70
3.93
EBITDA per Share
0.79
1.03
1.29
1.06
1.13
1.21
1.57
1.73
1.71
2.55
2.87
0.64
0.66
0.68
0.74
0.79
Free Cashflow per Share
0.48
0.77
0.88
0.66
0.02
0.55
1.08
0.92
0.87
1.69
1.65
0.41
0.44
0.60
0.30
0.31
Earnings per Share ($)
0.36
0.47
0.64
0.97
0.35
0.35
0.63
0.79
0.79
1.15
1.39
0.27
0.30
0.36
0.35
0.38
Dividends Per Share
--
--
--
--
--
--
--
0.07
0.08
0.09
0.10
0.05
--
0.05
--
0.06
Book Value per Share
3.15
3.79
4.48
5.78
6.36
6.87
7.57
8.23
9.15
10.34
11.02
9.63
9.94
10.29
10.58
11.02
Month End Stock Price
6.00
11.44
11.67
9.59
9.65
6.22
10.32
10.59
16.62
26.12
31.41
21.05
23.48
26.12
26.01
31.41
RatiosAnnualsQuarterly
Fiscal Period
Jul03 Jul04 Jul05 Jul06 Jul07 Jul08 Jul09 Jul10 Jul11 Jul12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Return on Equity %
11.30
12.30
14.30
16.80
5.40
5.20
8.30
9.50
8.70
11.40
14.00
11.20
12.40
14.00
13.60
14.00
Return on Assets %
7.20
7.30
9.40
9.90
3.20
3.10
5.60
7.10
6.40
7.20
8.80
6.80
7.60
8.80
8.80
8.80
Return on Capital - Joel Greenblatt %
26.40
34.60
46.70
27.60
24.20
24.50
37.90
42.80
37.30
51.30
58.40
51.20
52.80
56.80
62.00
58.40
Debt to Equity
0.30
0.29
0.15
0.27
0.37
0.35
0.23
0.10
0.10
0.33
0.36
0.42
0.38
0.33
0.28
0.36
   
Gross Margin %
37.30
36.70
38.60
36.00
36.10
35.10
38.30
40.50
38.20
42.50
42.40
42.00
43.80
43.30
43.90
42.40
Operating Margin %
10.50
11.10
13.30
8.00
7.70
7.20
10.60
11.90
9.70
13.50
15.90
13.50
14.20
14.60
16.00
15.90
Net Margin %
6.10
6.30
7.90
12.30
3.90
3.50
6.00
7.30
6.40
8.10
9.80
7.50
8.40
9.80
9.60
9.80
   
Days Sales Outstanding
66.10
63.00
63.30
45.00
50.70
44.40
42.70
42.50
52.30
47.10
45.30
42.90
43.30
45.90
44.50
45.30
Days Inventory
80.60
76.20
66.70
71.10
71.20
71.80
66.40
77.50
73.50
76.80
72.30
75.40
79.20
76.10
77.40
72.30
Inventory Turnover
4.50
4.80
5.50
5.10
5.10
5.10
5.50
4.70
5.00
4.80
1.30
1.20
1.10
1.20
1.20
1.30
   
Debt to Revenue
0.16
0.15
0.08
0.20
0.26
0.23
0.17
0.08
0.08
0.23
1.01
1.11
1.03
0.91
0.80
1.01
COGS to Revenue
0.63
0.63
0.61
0.64
0.64
0.65
0.62
0.59
0.62
0.58
0.58
0.58
0.56
0.57
0.56
0.58
Inventory to Revenue
0.14
0.13
0.11
0.13
0.13
0.13
0.11
0.13
0.13
0.12
0.46
0.48
0.49
0.47
0.48
0.46
Interest Exp. to Revenue %
-1.03
-0.97
-0.54
-1.77
-1.25
-1.65
-0.96
-0.41
-0.27
-0.94
-0.73
-1.00
-0.91
-0.80
-0.64
-0.73
   
Asset Turnover
1.18
1.16
1.20
0.81
0.83
0.89
0.94
0.98
1.00
0.89
0.23
0.23
0.23
0.23
0.23
0.23
Buyback Ratio
-5.30
-30.00
-17.60
-11.00
-43.00
-13.20
--
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
--
--
--
--
--
--
--
0.09
0.10
0.08
0.14
0.17
--
0.13
--
0.14
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jul03 Jul04 Jul05 Jul06 Jul07 Jul08 Jul09 Jul10 Jul11 Jul12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue
129
170
197
192
219
249
260
274
322
386
402
97.30
97.24
98.69
99.68
106
Cost of Goods Sold
81.06
108
121
123
140
162
161
163
199
222
228
56.48
54.62
55.92
55.95
61.21
Gross Profit
48.19
62.46
76.24
69.22
79.01
87.63
99.48
111
123
164
174
40.82
42.62
42.78
43.73
45.15
   
Selling, General, &Admin. Expense
30.13
39.35
45.95
48.76
57.33
65.65
67.40
73.14
84.80
103
104
25.36
26.63
25.77
25.46
26.11
Research &Development
4.53
4.21
4.10
5.12
4.85
4.01
4.63
5.17
6.65
9.25
9.29
2.30
2.22
2.59
2.29
2.18
Earnings Before DDA
17.57
23.59
31.31
25.88
27.43
29.70
38.82
44.10
43.78
68.05
77.40
17.16
17.79
18.36
20.00
21.25
   
Depreciation, Depletion and Amortization
4.03
4.69
5.12
10.54
10.59
11.73
11.37
11.44
12.45
15.93
16.38
4.00
4.01
3.95
4.03
4.39
   
Operating Income
13.54
18.90
26.19
15.34
16.84
17.97
27.45
32.67
31.34
52.12
61.02
13.16
13.77
14.41
15.97
16.86
Interest Income/Expense
-1.33
-1.65
-1.06
-3.39
-2.74
-4.12
-2.50
-1.11
-0.87
-3.65
-3.08
-0.98
-0.88
-0.79
-0.63
-0.78
Net Income
7.91
10.65
15.51
23.70
8.45
8.69
15.57
19.94
20.43
31.34
37.85
7.29
8.17
9.65
9.58
10.45
   
Earnings per Share ($)
0.36
0.47
0.64
0.97
0.35
0.35
0.63
0.79
0.79
1.15
1.39
0.27
0.30
0.36
0.35
0.38
Total Shares Outstanding
22.25
22.83
24.23
24.35
24.36
24.56
24.72
25.45
25.62
26.68
27.04
26.65
26.80
26.83
26.91
27.04
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Jul03 Jul04 Jul05 Jul06 Jul07 Jul08 Jul09 Jul10 Jul11 Jul12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Cash and cash equivalents
17.02
17.86
33.34
29.90
15.86
18.32
23.37
22.61
18.41
30.19
26.83
21.69
25.03
30.19
27.87
26.83
Accounts Receivable
23.42
29.32
34.25
23.72
30.44
30.32
30.45
31.87
46.12
49.83
52.96
45.90
46.30
49.83
48.77
52.96
Inventory
17.90
22.45
22.13
23.94
27.32
31.80
29.20
34.62
40.06
46.76
48.66
46.82
47.52
46.76
47.59
48.66
Other Current Assets
3.59
4.22
3.95
4.89
3.11
4.13
5.89
5.63
6.73
7.12
9.60
8.17
7.81
7.12
8.98
9.60
Total Current Assets
61.93
73.86
93.67
82.45
76.73
84.56
88.91
94.73
111
134
138
123
127
134
133
138
   
Property, Plant and Equipment
21.74
22.72
22.66
38.10
38.58
37.92
35.97
35.24
34.46
43.02
45.78
43.72
43.26
43.02
42.40
45.78
Intangible Assets
23.40
47.23
46.66
116
147
155
152
150
174
255
285
259
257
255
253
285
Other Long Term Assets
2.75
2.56
1.35
1.89
1.68
1.50
0.96
1.19
1.70
2.93
2.97
3.07
3.06
2.93
3.06
2.97
Total Assets
110
146
164
238
264
279
278
281
321
435
472
429
430
435
431
472
   
Accounts Payable
12.28
24.13
16.95
15.70
18.56
16.53
26.29
26.75
36.69
37.03
31.87
34.67
32.97
37.03
35.38
31.87
Current Portion of Long-Term Debt
3.00
3.00
15.75
4.00
6.00
8.00
10.00
10.00
--
10.00
10.00
10.00
10.00
10.00
10.00
10.00
Other Current Liabilities
3.00
--
9.95
19.40
11.42
14.39
2.82
4.23
6.72
8.11
9.52
6.91
7.72
8.11
9.24
9.52
Total Current Liabilities
18.29
27.13
42.65
39.10
35.97
38.92
39.11
40.98
43.41
55.14
51.39
51.57
50.69
55.14
54.62
51.39
   
Long-Term Debt
17.75
22.00
--
34.00
51.00
50.30
33.30
11.00
24.00
80.00
97.00
98.00
90.50
80.00
70.00
97.00
Other Long-Term Liabilities
3.59
10.73
13.06
24.33
21.63
21.26
18.34
19.28
19.72
23.74
25.47
22.46
22.75
23.74
22.26
25.47
Total Liabilities
39.63
59.86
55.71
97.42
109
110
90.76
71.26
87.13
159
174
172
164
159
147
174
   
Common Stock
0.96
1.00
1.55
1.62
1.71
1.75
1.79
1.83
1.92
3.00
3.00
2.99
3.00
3.00
3.00
3.00
Retained Earnings
19.54
30.19
45.70
69.40
77.84
86.53
102
120
139
168
186
151
159
168
176
186
Additional Paid-In Capital
49.63
53.82
57.49
69.17
76.84
81.48
87.17
94.71
111
127
133
122
125
127
129
133
Treasury Stock
-1.20
-1.65
-1.73
-6.09
-9.82
-11.34
-12.23
-15.54
-26.34
-30.12
-31.97
-27.88
-28.91
-30.12
-31.55
-31.97
Total Equity
70.18
86.51
109
141
155
169
187
209
234
276
298
257
266
276
285
298
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jul03 Jul04 Jul05 Jul06 Jul07 Jul08 Jul09 Jul10 Jul11 Jul12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Net Income
7.91
10.65
15.51
23.70
8.45
8.69
15.57
19.94
20.43
31.34
37.85
7.29
8.17
9.65
9.58
10.45
Depreciation, Depletion and Amortization
4.03
4.69
5.12
10.54
10.59
11.73
11.37
11.44
12.45
15.93
16.38
4.00
4.01
3.95
4.03
4.39
Cash Flow from Others
-0.11
4.20
4.15
-12.18
-13.07
-1.87
4.05
-2.35
-4.67
3.32
-4.44
0.85
0.83
4.13
-4.23
-5.16
Cash Flow from Operations
11.83
19.54
24.77
22.06
5.97
18.56
30.99
29.03
28.20
50.58
49.79
12.14
13.02
17.73
9.37
9.68
   
Investment for Property, Plant & Equipement
-1.10
-1.92
-3.35
-6.07
-5.53
-4.98
-4.22
-5.61
-5.84
-5.50
-5.50
-1.26
-1.31
-1.64
-1.17
-1.38
Cash Flow from Acquisitions
--
-24.73
--
-71.13
-36.07
-13.55
-5.04
-2.13
-29.65
-97.67
-38.14
0.12
-1.37
--
--
-36.77
Cash Flow from Investing
-1.60
-26.70
-3.63
-45.95
-41.54
-18.47
-11.45
-8.24
-35.72
-103
-43.67
-1.10
-2.87
-1.39
-1.24
-38.17
   
Net Issuance of Stock
0.42
3.20
2.73
-1.64
1.38
0.30
-0.40
-0.43
-1.29
-1.90
-3.05
-0.43
-0.78
-0.40
-1.58
-0.29
Net Issuance of Debt
-7.75
4.25
-9.25
20.98
19.00
1.30
-15.00
-22.30
3.00
64.59
-1.00
-8.51
-7.50
-10.50
-10.00
27.00
Cash Flow for Dividends
--
--
--
--
--
--
--
-1.68
-2.06
-2.52
-2.76
-1.26
--
-1.27
--
-1.49
Other Financing
0.00
-0.39
--
0.79
0.71
0.29
1.58
2.56
3.33
4.34
5.78
1.23
1.43
1.08
1.09
2.19
Cash Flow from Financing
-7.33
7.05
-6.52
20.13
21.08
1.88
-13.82
-21.85
2.98
64.50
-1.03
-8.97
-6.85
-11.09
-10.49
27.40
   
Net Change in Cash
4.45
0.84
15.47
-3.44
-14.04
2.46
5.05
-0.76
-4.20
11.78
5.14
2.04
3.34
5.16
-2.32
-1.04
   
Free Cash Flow
10.73
17.63
21.42
15.99
0.44
13.57
26.78
23.43
22.36
45.08
44.29
10.88
11.70
16.09
8.20
8.30
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Jul03 Jul04 Jul05 Jul06 Jul07 Jul08 Jul09 Jul10 Jul11 Jul12 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
Jul03 Jul04 Jul05 Jul06 Jul07 Jul08 Jul09 Jul10 Jul11 Jul12 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:

CMN 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