Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 11.7  7.3  0.9 
EBITDA Growth (%) 6.9  6.1  -7.4 
Free Cash Flow Growth (%) -167 
Book Value Growth (%) 3.8  26.1  16.4 

*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
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue per Share ($)
3.72
4.74
5.32
6.29
8.02
8.80
7.38
9.15
10.50
10.50
10.60
2.57
2.63
2.61
2.69
2.67
EBITDA per Share
1.81
2.22
2.34
2.43
2.25
3.43
2.11
3.07
3.86
3.41
3.49
0.81
0.85
0.83
0.92
0.89
Free Cashflow per Share
0.30
0.81
0.74
1.81
1.87
1.02
0.98
0.68
1.33
--
-0.61
--
--
--
--
-0.61
Earnings per Share ($)
0.76
1.00
1.13
1.17
1.06
1.57
1.08
1.40
1.75
1.72
1.71
0.40
0.44
0.43
0.46
0.38
Dividends Per Share
0.20
0.28
0.24
0.52
0.51
0.61
0.63
0.66
0.73
0.77
0.78
0.19
0.19
0.19
0.20
0.20
Book Value per Share
2.96
3.22
3.21
3.62
1.69
1.93
2.88
3.35
3.84
5.32
4.83
4.15
4.45
4.81
5.30
4.83
Month End Stock Price
17.44
21.81
25.10
31.04
50.03
22.00
28.39
28.77
26.29
28.14
36.20
25.69
26.30
26.53
28.14
36.20
RatiosAnnualsQuarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Return on Equity %
25.50
30.90
35.10
32.10
62.30
81.50
37.50
42.50
46.70
33.20
34.40
39.60
41.20
36.40
34.80
34.40
Return on Assets %
16.10
18.70
22.80
23.90
14.80
20.20
12.10
13.60
11.70
10.30
11.20
10.40
11.20
10.40
10.80
11.20
Return on Capital - Joel Greenblatt %
--
--
--
--
--
--
821
7,133
--
--
529
632
877
--
--
529
Debt to Equity
0.30
0.17
0.17
--
2.18
2.08
1.48
1.23
2.12
1.55
1.58
2.06
1.91
1.77
1.55
1.58
   
Gross Margin %
69.50
68.60
66.60
100.00
57.60
77.20
78.60
78.30
79.60
79.80
80.50
79.40
80.00
79.60
80.10
80.50
Operating Margin %
31.20
33.60
34.60
30.70
21.50
33.20
26.20
31.50
34.70
32.50
31.60
31.40
32.40
31.80
34.30
31.60
Net Margin %
20.30
21.00
21.20
18.50
13.20
17.90
14.60
15.50
17.10
16.80
15.60
16.00
17.30
16.80
17.10
15.60
   
Days Sales Outstanding
18.10
17.80
40.60
40.10
39.40
36.20
44.30
42.10
37.80
40.30
42.50
39.10
38.50
38.80
39.20
42.50
   
Debt to Revenue
0.24
0.11
0.10
--
0.46
0.46
0.58
0.45
0.78
0.78
2.86
3.32
3.23
3.27
3.06
2.86
COGS to Revenue
0.30
0.31
0.33
--
0.42
0.23
0.21
0.22
0.20
0.20
0.20
0.21
0.20
0.20
0.20
0.20
Interest Exp. to Revenue %
-0.18
-0.47
0.38
-0.56
0.70
-2.06
-3.36
-2.75
-1.84
-4.33
-2.31
-1.84
-4.12
-4.33
-4.58
-2.31
   
Asset Turnover
0.79
0.89
1.07
1.29
1.12
1.13
0.83
0.88
0.69
0.61
0.18
0.16
0.16
0.16
0.16
0.18
Buyback Ratio
-29.60
-63.90
-105
-67.90
-29.90
-19.20
-24.10
-55.60
-26.80
--
-96.10
--
--
--
--
-96.10
Dividend Payout Ratio
0.27
0.28
0.21
0.45
0.48
0.39
0.58
0.46
0.41
0.44
0.48
0.46
0.42
0.43
0.44
0.48
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue
523
662
753
862
1,084
1,096
890
1,122
1,260
1,209
1,232
296
305
299
310
319
Cost of Goods Sold
159
208
251
--
459
250
190
243
257
244
246
61.00
61.05
60.84
61.52
62.15
Gross Profit
364
454
502
862
625
846
700
879
1,003
965
986
235
244
238
248
256
   
Selling, General, &Admin. Expense
115
150
178
457
337
327
315
369
395
413
426
103
104
102
103
116
Earnings Before DDA
254
310
331
333
304
426
254
377
463
393
407
92.82
98.81
95.02
106
106
   
Depreciation, Depletion and Amortization
90.66
87.83
70.37
67.57
70.75
62.75
21.04
23.23
25.27
--
5.74
--
--
--
--
5.74
   
Operating Income
163
223
260
265
233
364
233
353
438
393
401
92.82
98.81
95.02
106
101
Interest Income/Expense
-0.91
-3.10
2.89
-4.82
7.62
-22.52
-29.94
-30.80
-23.20
-52.38
-47.00
-5.44
-12.55
-12.92
-14.18
-7.34
Net Income
106
139
160
159
143
196
130
174
215
203
206
47.27
52.87
50.21
53.12
49.81
   
Earnings per Share ($)
0.76
1.00
1.13
1.17
1.06
1.57
1.08
1.40
1.75
1.72
1.71
0.40
0.44
0.43
0.46
0.38
Total Shares Outstanding
141
140
142
137
135
124
121
123
120
115
119
115
116
115
115
119
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Cash and cash equivalents
243
358
274
227
485
367
361
313
815
1,416
749
826
1,324
1,378
1,416
749
Accounts Receivable
25.92
32.25
83.87
94.67
117
109
108
129
131
134
149
127
129
127
134
149
Other Current Assets
3.58
4.86
10.47
7.32
8.03
9.29
19.68
57.28
--
1.11
--
--
5.89
1.15
1.11
--
Total Current Assets
272
395
369
329
610
485
488
499
946
1,551
898
952
1,459
1,506
1,551
898
   
Property, Plant and Equipment
12.41
12.41
12.76
21.50
26.25
51.12
75.20
71.22
67.23
54.89
52.91
64.44
61.32
57.73
54.89
52.91
Intangible Assets
135
133
130
131
139
162
217
209
210
214
309
208
218
216
214
309
Other Long Term Assets
239
203
191
186
191
270
295
501
609
160
544
610
178
144
160
544
Total Assets
659
744
703
668
967
968
1,075
1,281
1,831
1,979
1,804
1,835
1,916
1,924
1,979
1,804
   
Accounts Payable
23.82
76.09
90.87
115
173
148
156
202
211
228
125
133
151
189
228
125
Current Portion of Long-Term Debt
7.14
--
--
--
--
--
13.88
5.08
500
500
500
500
500
500
500
500
Other Current Liabilities
51.83
18.11
25.49
25.01
44.58
42.98
18.48
50.80
-0.00
--
0.00
-0.00
--
-0.00
--
0.00
Total Current Liabilities
82.80
94.20
116
140
218
191
188
258
711
728
625
633
651
689
728
625
   
Long-Term Debt
119
74.35
75.47
--
500
500
500
500
478
447
412
480
486
477
447
412
Other Long-Term Liabilities
40.89
126
55.77
32.07
19.96
36.80
39.64
112
182
193
191
245
264
206
193
191
Total Liabilities
242
294
248
172
738
728
728
870
1,371
1,367
1,228
1,358
1,401
1,372
1,367
1,228
   
Common Stock
0.53
0.52
0.51
0.49
0.46
0.45
0.46
0.46
0.45
0.46
0.47
0.45
0.45
0.45
0.46
0.47
Retained Earnings
418
452
457
493
228
250
306
363
463
585
488
477
511
553
585
488
Additional Paid-In Capital
--
--
--
--
--
--
44.79
50.23
--
26.73
93.53
--
--
--
26.73
93.53
Total Equity
416
450
455
496
229
240
347
410
460
612
576
477
515
552
612
576
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Net Income
106
139
160
159
143
196
130
201
228
--
62.13
--
--
--
--
62.13
Depreciation, Depletion and Amortization
90.66
87.83
70.37
67.57
70.75
62.75
21.04
23.23
25.27
--
5.74
--
--
--
--
5.74
Cash Flow from Others
-153
-110
-123
35.90
52.80
-106
13.21
-129
-80.53
--
-140
--
--
--
--
-140
Cash Flow from Operations
43.81
117
108
263
266
152
164
95.90
172
--
-72.21
--
--
--
--
-72.21
   
Investment for Property, Plant & Equipement
-1.09
-3.60
-3.40
-14.42
-13.41
-25.01
-46.30
-12.21
-12.29
--
-1.00
--
--
--
--
-1.00
Cash Flow from Acquisitions
-16.69
--
--
--
-9.06
-26.47
-48.01
-8.80
-11.60
--
-81.27
--
--
--
--
-81.27
Cash Flow from Investing
25.68
-3.21
-30.28
-26.20
-75.35
-166
24.27
-14.03
134
--
12.13
--
--
--
--
12.13
   
Net Issuance of Stock
-31.50
-14.32
-35.31
-52.46
-400
-148
-13.41
-1.83
-138
--
46.32
--
--
--
--
46.32
Net Issuance of Debt
-17.98
-53.17
--
-74.96
501
-8.68
3.08
1.86
0.94
--
-37.68
--
--
--
--
-37.68
Cash Flow for Dividends
-24.83
-34.49
-42.25
-51.39
-60.30
-69.91
-78.11
-75.65
-91.85
--
-210
--
--
--
--
-210
Other Financing
-0.99
-3.17
-0.43
2.41
-3.61
2.23
13.65
-8.64
126
--
18.27
--
--
--
--
18.27
Cash Flow from Financing
-75.30
-105
-77.99
-176
37.20
-224
-74.79
-84.25
-103
--
-184
--
--
--
--
-184
   
Net Change in Cash
-5.75
8.81
-0.75
60.32
228
-238
114
-2.70
203
--
-244
--
--
--
--
-244
   
Free Cash Flow
42.72
113
104
248
253
127
118
83.69
160
--
-73.21
--
--
--
--
-73.21
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 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
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 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:

EV 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