EV has been successfully added into Your Stock Email Alerts list.
You can manage your stock email alerts here.
EV has been removed from your Stock Email Alerts list.
| 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 (%) | 0 | 0 | -167 |
| Book Value Growth (%) | 3.8 | 26.1 | 16.4 |
See this page for the explanation of the data and charts
* All numbers are in millions except for per share data
| Per Share Data | Annuals | Quarterly | ||||||||||||||
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 |
| Ratios | Annuals | Quarterly | ||||||||||||||
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 Statement | Annuals (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 Sheet | Annuals (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 Statement | Annuals (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) | Annuals | Quarterly | ||||||||||||||
Fiscal Period |
Oct03 | Oct04 | Oct05 | Oct06 | Oct07 | Oct08 | Oct09 | Oct10 | Oct11 | Oct12 | Latest Q. | Jan12 | Apr12 | Jul12 | Oct12 | Jan13 |
| PE Ratio(ttm) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Price to Tangible Book | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Price-to-Free-Cash-Flow ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| PS Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| EV-to-Revenue | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| EV-to-EBITDA | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| EV-to-EBIT | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Earnings Yield (Joel Greenblatt) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Forward Rate of Return | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Shiller PE Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Valuation and Quality | Annuals | Quarterly | ||||||||||||||
Fiscal Period |
Oct03 | Oct04 | Oct05 | Oct06 | Oct07 | Oct08 | Oct09 | Oct10 | Oct11 | Oct12 | Latest Q. | Jan12 | Apr12 | Jul12 | Oct12 | Jan13 |
| Market Cap | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Enterprise Value | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Month End Stock Price | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Net Cash (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Net Current Asset Value (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| DCF (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Median PS (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Peter Lynch Fair Value (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Graham Number (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Altman Z-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Piotroski F-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Beneish M-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |