Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 8.5  8.6  2.8 
EBITDA Growth (%) 19.8  -2.4  -20.2 
Free Cash Flow Growth (%) 0.7  -71.4 
Book Value Growth (%) 20.1  8.5  5.4 

*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
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
26.89
28.18
33.83
36.01
46.39
47.41
37.07
45.91
57.30
57.51
59.27
11.62
16.30
16.69
13.66
12.62
EBITDA per Share
1.02
0.76
1.36
2.22
4.34
4.45
3.32
4.08
4.28
3.48
3.72
0.75
-0.16
1.64
1.32
0.92
Free Cashflow per Share
0.65
-0.29
-1.81
-2.83
-0.95
1.78
1.91
5.15
1.82
1.89
0.57
-0.48
0.19
2.03
0.16
-1.81
Earnings per Share ($)
0.35
0.14
0.52
1.25
10.09
2.57
1.53
1.98
2.22
1.58
1.74
0.33
-0.20
0.81
0.65
0.48
Dividends Per Share
--
--
--
--
--
--
--
--
0.10
0.10
0.11
0.03
0.03
0.03
0.03
0.03
Book Value per Share
7.18
6.98
7.65
9.06
19.49
20.12
22.57
24.71
26.17
28.10
28.37
26.91
26.78
27.57
27.91
28.37
Month End Stock Price
6.50
9.63
14.87
25.91
51.73
31.28
29.81
40.94
28.29
43.44
44.29
28.51
28.61
32.34
43.44
44.29
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
4.90
2.00
6.80
13.80
51.80
12.80
6.80
8.00
8.50
5.60
6.80
4.80
-3.20
11.60
9.20
6.80
Return on Assets %
2.60
1.10
3.00
5.70
33.50
8.40
4.70
5.40
6.00
4.00
4.80
3.60
-2.00
8.00
6.40
4.80
Return on Capital - Joel Greenblatt %
6.30
3.50
8.70
12.50
30.00
29.50
19.90
28.10
24.10
18.10
18.80
13.20
-14.40
45.60
32.40
18.80
Debt to Equity
0.30
0.24
0.46
0.59
0.16
0.13
0.11
0.02
0.01
0.05
0.05
0.05
0.00
0.05
0.05
0.05
   
Gross Margin %
12.00
10.30
11.30
13.20
15.00
15.60
15.70
15.70
17.30
15.70
19.20
19.30
7.70
18.00
19.60
19.20
Operating Margin %
1.80
0.90
2.50
4.60
7.70
7.70
6.70
6.90
5.40
3.80
5.40
3.90
-2.90
7.90
7.20
5.40
Net Margin %
1.30
0.50
1.50
3.50
21.70
5.40
4.10
4.30
3.90
2.80
3.80
2.80
-1.30
4.80
4.70
3.80
   
Days Sales Outstanding
48.00
48.90
48.90
57.60
38.40
45.80
58.50
53.60
42.30
37.00
50.70
47.50
51.30
45.90
38.60
50.70
Days Inventory
57.90
57.40
80.30
108
86.40
86.90
112
82.40
68.90
78.80
93.30
91.50
50.70
59.30
86.10
93.30
Inventory Turnover
6.30
6.40
4.50
3.40
4.20
4.20
3.30
4.40
5.30
4.60
1.00
1.00
1.80
1.50
1.10
1.00
   
Debt to Revenue
0.08
0.06
0.10
0.15
0.07
0.05
0.06
0.01
0.00
0.03
0.11
0.12
0.00
0.08
0.10
0.11
COGS to Revenue
0.88
0.90
0.89
0.87
0.85
0.84
0.84
0.84
0.83
0.84
0.81
0.81
0.92
0.82
0.80
0.81
Inventory to Revenue
0.14
0.14
0.20
0.26
0.20
0.20
0.26
0.19
0.16
0.18
0.83
0.81
0.51
0.53
0.76
0.83
Interest Exp. to Revenue %
-0.85
-0.61
-0.70
-0.87
-0.56
0.13
-0.13
-0.13
-0.05
-0.02
0.06
-0.03
-0.02
-0.01
-0.00
0.06
   
Asset Turnover
2.02
2.22
1.98
1.65
1.54
1.54
1.15
1.25
1.56
1.45
0.32
0.32
0.41
0.40
0.35
0.32
Buyback Ratio
-44.00
-119
-13.60
-18.10
-2.00
-3.10
--
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
--
--
--
--
--
--
--
--
0.05
0.06
0.06
0.08
--
0.03
0.04
0.06
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
264
298
353
390
509
513
382
475
591
589
605
119
165
170
141
129
Cost of Goods Sold
233
267
313
338
433
432
322
400
489
496
509
95.66
152
140
113
104
Gross Profit
31.73
30.61
39.99
51.59
76.38
80.22
59.86
74.58
102
92.27
95.86
22.87
12.73
30.71
27.57
24.85
   
Selling, General, &Admin. Expense
26.94
27.88
31.07
33.66
37.40
40.97
35.50
42.59
67.24
66.65
67.02
17.53
16.80
16.58
16.51
17.13
Earnings Before DDA
10.00
8.01
14.19
24.08
47.60
48.15
34.20
42.23
44.16
35.63
38.11
7.69
-1.65
16.78
13.59
9.38
   
Depreciation, Depletion and Amortization
5.21
5.28
5.27
6.14
8.62
8.90
8.72
9.49
12.36
12.97
12.24
3.10
3.12
3.36
3.40
2.37
   
Operating Income
4.80
2.73
8.92
17.93
38.98
39.25
25.48
32.74
31.80
22.66
25.87
4.59
-4.77
13.43
10.20
7.02
Interest Income/Expense
-2.25
-1.80
-2.47
-3.39
-2.84
0.68
-0.50
-0.60
-0.30
-0.09
0.03
-0.04
-0.03
-0.02
-0.00
0.07
Net Income
3.44
1.48
5.43
13.53
111
27.75
15.73
20.49
22.90
16.19
17.75
3.37
-2.07
8.23
6.66
4.93
   
Earnings per Share ($)
0.35
0.14
0.52
1.25
10.09
2.57
1.53
1.98
2.22
1.58
1.74
0.33
-0.20
0.81
0.65
0.48
Total Shares Outstanding
9.83
10.57
10.45
10.82
10.97
10.81
10.30
10.35
10.31
10.23
10.25
10.20
10.12
10.21
10.30
10.25
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
4.13
0.28
1.60
1.31
121
115
125
74.80
73.73
101
81.44
67.75
77.24
101
101
81.44
Accounts Receivable
34.77
39.93
47.40
61.55
53.61
64.31
61.18
69.70
68.53
59.67
72.12
61.93
93.05
85.99
59.67
72.12
Inventory
36.89
42.01
68.95
99.80
102
103
98.98
90.37
92.28
107
107
96.16
84.74
90.93
107
107
Other Current Assets
2.74
2.08
2.48
4.62
7.24
4.15
5.09
4.42
5.46
8.15
11.07
5.68
12.45
12.20
8.15
11.07
Total Current Assets
78.54
84.30
120
167
284
286
290
239
240
276
272
232
267
290
276
272
   
Property, Plant and Equipment
33.14
30.38
40.18
49.92
44.14
39.99
37.41
46.34
48.12
42.33
41.49
48.33
47.35
44.20
42.33
41.49
Intangible Assets
0.94
0.78
0.63
0.41
0.40
0.39
0.38
89.45
86.87
81.40
80.70
86.26
82.86
82.21
81.40
80.70
Other Long Term Assets
18.55
18.64
17.05
18.22
1.84
5.29
5.29
3.65
4.91
6.00
5.76
4.97
5.22
5.50
6.00
5.76
Total Assets
131
134
178
236
331
332
333
379
380
406
400
371
403
422
406
400
   
Accounts Payable
29.33
32.94
51.85
68.55
73.82
78.41
74.35
77.55
74.76
84.38
70.82
65.03
102
107
84.38
70.82
Current Portion of Long-Term Debt
0.61
0.59
7.64
3.83
6.19
5.78
5.41
2.40
2.38
0.04
0.02
1.03
0.69
0.36
0.04
0.02
Other Current Liabilities
1.75
3.94
4.84
3.44
3.74
--
--
16.87
7.59
7.55
12.13
5.96
5.13
8.78
7.55
12.13
Total Current Liabilities
31.69
37.47
64.34
75.82
83.75
84.19
79.76
96.82
84.73
91.97
82.97
72.03
108
116
91.97
82.97
   
Long-Term Debt
20.86
17.40
29.28
54.27
28.06
21.73
18.92
2.40
0.05
14.44
13.99
13.21
0.04
13.11
14.44
13.99
Other Long-Term Liabilities
8.06
5.49
4.69
7.71
5.14
8.63
1.89
23.75
25.30
12.14
11.96
11.46
24.27
11.02
12.14
11.96
Total Liabilities
60.62
60.35
98.30
138
117
115
101
123
110
119
109
96.69
132
140
119
109
   
Common Stock
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
Retained Earnings
38.40
39.88
45.31
58.84
169
197
213
233
255
270
275
258
256
264
270
275
Additional Paid-In Capital
35.02
35.13
35.60
39.70
45.15
47.59
47.66
47.29
47.35
46.29
46.07
46.10
45.50
45.75
46.29
46.07
Treasury Stock
-2.30
-0.65
-0.13
--
--
-26.48
-27.57
-23.86
-28.17
-25.47
-24.98
-26.66
-26.08
-25.72
-25.47
-24.98
Total Equity
70.54
73.74
79.99
98.03
214
218
233
256
270
288
291
274
271
281
288
291
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
2.16
1.48
5.43
10.72
111
27.75
15.73
20.49
22.90
--
--
3.37
--
--
--
--
Depreciation, Depletion and Amortization
5.21
5.28
5.27
6.14
8.62
8.90
8.72
9.49
12.36
12.97
12.24
3.10
3.12
3.36
3.40
2.37
Cash Flow from Others
1.56
-7.24
-14.31
-30.51
-124
-12.55
1.29
29.50
-4.59
13.49
-0.86
-8.87
1.13
18.83
-0.96
-19.86
Cash Flow from Operations
8.94
-0.48
-3.61
-13.66
-5.12
24.10
25.74
59.48
30.67
26.47
11.38
-2.40
4.25
22.18
2.44
-17.49
   
Investment for Property, Plant & Equipement
-2.59
-2.62
-15.31
-17.01
-5.26
-4.84
-6.11
-6.16
-11.94
-7.16
-5.69
-2.51
-2.33
-1.51
-0.82
-1.03
Cash Flow from Acquisitions
--
--
--
--
--
--
--
-90.81
-8.95
--
--
--
--
--
--
--
Cash Flow from Investing
-2.54
-1.64
-10.77
-11.55
144
2.07
-5.39
-87.59
-21.65
3.41
5.27
-2.50
6.22
0.50
-0.81
-0.65
   
Net Issuance of Stock
0.95
1.76
0.74
1.94
2.20
-25.63
-1.86
-0.02
-6.48
--
-0.32
-0.22
0.22
--
--
-0.55
Net Issuance of Debt
-6.87
-3.50
14.95
20.89
-23.96
-6.74
-8.91
-23.38
-2.37
-2.37
-1.03
-1.36
-0.35
-0.33
-0.33
-0.02
Cash Flow for Dividends
--
--
--
--
--
--
--
--
-1.02
-1.03
-1.08
-0.26
-0.26
-0.26
-0.26
-0.31
Other Financing
0.00
--
-0.00
2.09
3.15
0.17
0.19
1.41
0.63
0.32
0.45
0.06
-0.01
0.14
0.13
0.19
Cash Flow from Financing
-5.92
-1.74
15.69
24.92
-18.62
-32.19
-10.58
-21.99
-9.24
-3.08
-1.99
-1.78
-0.39
-0.45
-0.46
-0.69
   
Net Change in Cash
0.48
-3.85
1.32
-0.29
120
-6.02
9.77
-50.05
-1.07
27.74
13.68
-5.98
9.49
23.42
0.81
-20.03
   
Free Cash Flow
6.34
-3.10
-18.91
-30.67
-10.39
19.26
19.63
53.32
18.73
19.31
5.69
-4.91
1.92
20.67
1.62
-18.52
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:

FSTR 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