Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 11.2  14.9  13.1 
EBITDA Growth (%) 8.4  17.4 
Free Cash Flow Growth (%) -18.1  -44 
Book Value Growth (%) 15  14.6  15.1 

*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
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue per Share ($)
37.99
44.32
48.96
56.13
65.33
64.89
66.99
75.47
96.11
108
108
29.88
24.77
22.53
27.69
33.50
EBITDA per Share
3.49
4.75
5.62
6.20
3.93
12.96
4.57
5.64
8.29
9.64
9.67
3.53
2.12
1.34
2.84
3.37
Free Cashflow per Share
2.09
2.40
1.83
-0.10
-2.47
5.42
4.61
3.09
4.00
2.14
2.19
4.97
-0.27
-1.97
0.32
4.11
Earnings per Share ($)
1.29
1.91
2.38
2.59
0.29
6.49
1.30
2.24
3.43
4.60
4.60
1.71
0.85
0.43
1.70
1.62
Book Value per Share
9.44
10.54
13.04
15.32
18.10
18.47
24.56
26.11
29.79
33.48
33.83
29.35
30.73
30.33
32.09
33.83
Month End Stock Price
17.30
28.94
38.95
39.39
33.36
15.40
23.58
37.13
61.07
62.33
62.33
61.07
75.00
66.22
57.30
62.33
RatiosAnnualsQuarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Return on Equity %
13.30
17.70
18.00
16.70
1.60
34.20
4.90
8.50
11.50
13.70
19.20
23.20
11.20
5.60
21.20
19.20
Return on Assets %
6.70
7.60
9.10
9.30
0.90
18.70
3.30
5.50
6.60
8.30
11.60
13.60
6.40
3.20
11.60
11.60
Return on Capital - Joel Greenblatt %
23.90
30.90
36.10
29.80
9.70
54.70
14.60
20.40
30.40
28.30
42.00
59.60
28.80
12.40
36.00
42.00
Debt to Equity
0.40
0.59
0.31
0.27
0.37
0.27
--
--
0.06
0.06
0.06
0.06
0.05
0.14
0.12
0.06
   
Gross Margin %
46.40
49.50
50.80
50.00
50.00
50.30
50.60
50.40
50.40
49.80
48.20
49.40
51.50
50.50
50.30
48.20
Operating Margin %
6.60
7.90
8.80
8.30
3.00
17.00
3.80
4.80
6.30
6.40
7.90
9.80
6.00
3.10
7.90
7.90
Net Margin %
3.40
4.30
4.90
4.60
0.50
9.80
1.80
3.00
3.60
4.20
4.80
5.70
3.40
1.90
6.20
4.80
   
Days Sales Outstanding
5.50
5.90
6.00
6.00
5.90
5.60
6.30
9.10
7.00
6.80
5.50
5.50
7.20
7.70
8.40
5.50
Days Inventory
136
135
133
131
146
145
136
148
140
141
112
108
139
188
166
112
Inventory Turnover
2.70
2.70
2.70
2.80
2.50
2.50
2.70
2.50
2.60
2.60
0.80
0.80
0.70
0.50
0.50
0.80
   
Debt to Revenue
0.10
0.15
0.08
0.08
0.10
0.08
--
--
0.02
0.02
0.06
0.06
0.06
0.19
0.14
0.06
COGS to Revenue
0.54
0.50
0.49
0.50
0.50
0.50
0.49
0.50
0.50
0.50
0.52
0.51
0.48
0.50
0.50
0.52
Inventory to Revenue
0.20
0.19
0.18
0.18
0.20
0.20
0.19
0.20
0.19
0.19
0.63
0.60
0.74
1.02
0.90
0.63
Interest Exp. to Revenue %
-0.87
-0.99
-0.81
-0.68
-0.83
-0.61
-0.28
-0.06
-0.22
-0.19
-0.18
-0.23
-0.19
-0.22
-0.20
-0.18
   
Asset Turnover
1.95
1.75
1.87
2.00
1.87
1.90
1.82
1.86
1.85
1.95
0.60
0.59
0.48
0.39
0.46
0.60
Buyback Ratio
-3.60
-19.60
-13.30
-10.00
-11.50
--
--
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue
837
1,113
1,284
1,460
1,502
1,552
1,574
1,790
2,292
2,605
2,605
723
600
544
664
797
Cost of Goods Sold
449
562
631
730
751
772
778
888
1,138
1,306
1,303
366
291
269
330
412
Gross Profit
389
551
652
731
751
780
796
902
1,154
1,298
1,302
357
309
274
334
384
   
Selling, General, &Admin. Expense
333
462
537
609
696
713
722
807
1,008
1,113
1,117
286
273
257
282
306
Earnings Before DDA
77.04
119
147
161
90.28
310
107
134
198
232
232
85.47
51.26
32.25
68.03
80.13
   
Depreciation, Depletion and Amortization
21.84
31.27
34.62
40.31
45.11
46.76
47.03
47.74
53.74
63.70
63.70
14.69
15.25
15.29
15.65
17.50
   
Operating Income
55.20
88.06
113
121
45.16
263
60.42
86.08
144
168
168
70.78
36.01
16.96
52.38
62.63
Interest Income/Expense
-7.29
-10.96
-10.36
-9.93
-12.43
-9.41
-4.42
-1.12
-5.09
-5.03
-5.03
-1.63
-1.12
-1.21
-1.30
-1.41
Net Income
28.73
48.25
62.69
67.65
6.89
153
28.81
53.21
81.96
111
111
41.47
20.61
10.52
40.88
38.53
   
Preferred dividends
0.29
0.29
0.27
0.26
0.22
--
--
--
0.19
--
0.03
--
--
--
0.03
--
Earnings per Share ($)
1.29
1.91
2.38
2.59
0.29
6.49
1.30
2.24
3.43
4.60
4.60
1.71
0.85
0.43
1.70
1.62
Total Shares Outstanding
22.04
25.11
26.22
26.02
22.99
23.91
23.50
23.72
23.85
24.04
23.79
24.21
24.23
24.12
24.00
23.79
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Cash and cash equivalents
81.55
60.07
60.45
16.74
17.70
17.67
82.15
55.93
53.79
59.80
59.80
53.79
54.82
47.22
39.89
59.80
Accounts Receivable
12.52
17.91
21.17
24.08
24.28
23.74
27.22
44.51
43.71
48.21
48.21
43.71
47.73
45.71
61.01
48.21
Inventory
167
207
231
261
301
306
291
360
435
505
505
435
445
556
600
505
Other Current Assets
22.47
20.75
28.92
33.21
41.14
50.63
49.73
52.87
62.70
68.92
68.92
62.70
65.76
80.68
65.63
68.92
Total Current Assets
284
306
341
335
384
398
450
513
595
682
682
595
614
729
767
682
   
Property, Plant and Equipment
122
169
188
222
247
240
216
199
228
242
242
228
228
232
239
242
Intangible Assets
--
151
148
162
161
166
175
218
353
363
363
353
356
360
363
363
Other Long Term Assets
24.75
9.49
8.69
10.15
13.14
14.72
21.82
30.97
61.42
47.02
47.02
61.42
62.69
59.94
64.28
47.02
Total Assets
430
636
686
729
805
818
864
961
1,237
1,334
1,334
1,237
1,260
1,381
1,433
1,334
   
Accounts Payable
90.69
126
152
130
140
130
160
224
287
263
263
287
281
355
376
263
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
8.77
5.68
5.68
8.77
10.29
5.50
5.64
5.68
Other Current Liabilities
1.76
4.13
4.03
4.45
5.79
9.44
9.37
10.45
8.25
7.19
7.19
8.25
7.71
7.51
7.08
7.19
Total Current Liabilities
92.44
130
156
135
146
139
170
234
304
276
276
304
299
368
389
276
   
Long-Term Debt
86.25
161
106
109
155
119
--
--
31.93
45.01
45.01
31.93
25.37
95.00
86.30
45.01
Other Long-Term Liabilities
35.90
72.58
74.92
80.16
82.35
114
112
102
186
204
204
186
186
182
184
204
Total Liabilities
215
364
337
324
383
371
281
337
522
525
525
522
511
645
660
525
   
Common Stock
22.21
22.93
23.75
23.23
23.29
19.73
24.56
24.16
24.76
24.49
24.49
24.76
24.98
24.78
24.64
24.49
Preferred Stock
7.58
7.47
6.70
6.60
5.34
5.20
5.22
5.18
4.96
3.92
3.92
4.96
4.90
4.07
3.93
3.92
Retained Earnings
132
177
239
307
309
432
452
505
587
656
656
587
608
593
625
656
Additional Paid-In Capital
96.61
109
123
108
118
38.23
147
132
149
170
170
149
159
164
167
170
Treasury Stock
-17.86
-17.86
-17.86
-17.86
-17.86
-17.86
-17.86
-17.86
-17.86
-17.86
-17.86
-17.86
-17.86
-17.86
-17.86
-17.86
Total Equity
216
272
349
405
421
447
582
624
715
809
809
715
750
736
774
809
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Net Income
28.73
48.25
62.69
67.65
6.89
153
28.81
53.21
--
111
96.14
--
6.21
10.52
40.88
38.53
Depreciation, Depletion and Amortization
21.84
31.27
34.62
40.31
45.11
46.76
47.03
47.74
53.74
63.70
63.70
14.69
15.25
15.29
15.65
17.50
Cash Flow from Others
15.06
20.27
7.69
-37.39
-28.06
-20.29
66.25
1.66
91.22
-51.02
-36.62
117
-13.89
-54.88
-28.47
60.62
Cash Flow from Operations
65.63
99.78
105
70.57
23.94
179
142
103
145
123
123
132
7.57
-29.07
28.06
117
   
Investment for Property, Plant & Equipement
-19.52
-39.48
-56.95
-73.29
-80.66
-49.42
-33.83
-29.30
-49.46
-71.74
-71.74
-11.83
-14.12
-18.42
-20.33
-18.87
Cash Flow from Acquisitions
--
-168
--
-16.57
-0.03
-4.48
-11.72
-75.50
-92.99
-23.82
-23.82
-1.34
--
-10.80
-2.89
-10.13
Cash Flow from Investing
-18.84
-207
-56.93
-89.85
-80.69
-53.89
-45.53
-105
-142
-95.47
-95.47
-13.17
-14.10
-29.19
-23.20
-28.99
   
Net Issuance of Stock
-0.87
9.47
8.35
-25.31
0.80
-90.90
--
-26.85
--
-37.65
-37.65
--
--
-20.23
-7.31
-10.11
Net Issuance of Debt
-17.04
80.06
-55.77
1.40
45.79
-35.79
-32.00
2.14
-17.41
6.19
6.19
-103
-6.19
65.40
-9.32
-43.69
Cash Flow for Dividends
-0.29
-0.29
-0.27
-0.26
-0.22
-0.20
-0.20
-0.20
-0.19
-0.15
-0.15
-0.05
-0.05
-0.04
-0.03
-0.03
Other Financing
-2.96
-3.36
0.00
-0.26
11.34
1.65
0.11
0.88
13.63
9.79
9.79
2.08
12.66
6.40
3.72
-12.99
Cash Flow from Financing
-21.17
85.88
-47.69
-24.43
57.71
-125
-32.09
-24.03
-3.98
-21.82
-21.82
-100
6.43
51.53
-12.94
-66.83
   
Net Change in Cash
25.62
-21.48
0.38
-43.71
0.96
-0.03
64.48
-26.21
-2.14
6.01
6.01
17.72
1.03
-7.60
-7.33
19.91
   
Free Cash Flow
46.11
60.30
48.06
-2.72
-56.72
130
108
73.31
95.50
51.47
51.47
120
-6.54
-47.48
7.72
97.78
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 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
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 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:

GCO 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