Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -5.3  -6.3  -9 
EBITDA Growth (%) -2.4  -20.1 
Free Cash Flow Growth (%)
Book Value Growth (%)

*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 ($)
162
156
161
159
148
137
120
115
112
103
100
27.07
26.55
24.93
24.56
24.12
EBITDA per Share
-2.47
-4.56
9.32
6.36
3.01
7.51
0.82
5.34
4.76
2.76
3.11
0.29
1.01
0.54
0.92
0.64
Free Cashflow per Share
8.22
3.27
6.66
-0.53
1.98
7.70
1.79
0.58
-0.16
2.15
1.24
0.99
-0.65
0.98
0.83
0.08
Earnings per Share ($)
-6.90
-5.30
0.25
-2.05
-1.25
1.20
-2.15
0.45
-15.10
-1.55
-1.04
-0.90
-0.20
-0.45
-0.04
-0.35
Dividends Per Share
4.60
4.60
4.60
4.60
4.60
4.60
1.90
1.00
1.00
0.25
--
0.25
--
--
--
--
Book Value per Share
43.90
36.02
31.00
21.05
18.82
6.08
7.31
7.75
-17.05
-21.73
-20.66
-16.77
-15.78
-15.08
-21.70
-20.66
Month End Stock Price
16.83
14.12
15.81
12.00
11.66
8.93
5.10
3.41
2.33
0.63
0.84
1.25
0.60
0.71
0.63
0.84
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
-15.70
-14.70
0.80
-9.70
-6.60
19.50
-29.40
5.90
--
--
--
--
--
--
--
--
Return on Assets %
-6.20
-5.60
0.30
-2.50
-1.70
1.70
-3.30
0.70
-29.80
-3.50
-3.20
-7.20
-1.60
-4.00
-0.40
-3.20
Return on Capital - Joel Greenblatt %
-22.00
-28.60
4.70
2.00
-4.10
8.90
-11.60
4.50
3.50
-4.10
-3.60
-10.80
-0.80
-4.80
0.80
-3.60
Debt to Equity
0.50
0.40
0.20
0.35
0.47
0.97
0.85
0.99
-0.63
-0.41
-0.42
-0.60
-0.66
-0.64
-0.41
-0.42
   
Gross Margin %
37.10
36.40
35.30
34.30
33.30
31.70
31.80
32.00
30.60
30.00
29.60
30.60
30.00
28.80
30.40
29.60
Operating Margin %
-6.60
-7.90
1.20
0.50
-1.10
2.10
-2.90
1.10
0.90
-1.00
-0.90
-2.60
-0.20
-1.20
0.20
-0.90
Net Margin %
-4.30
-3.40
0.20
-1.30
-0.80
0.90
-1.80
0.40
-13.50
-1.50
-1.40
-3.20
-0.70
-1.80
-0.10
-1.40
   
Days Sales Outstanding
50.20
52.60
49.80
55.40
54.90
52.10
57.10
66.80
63.90
63.40
64.10
62.10
63.90
66.50
66.30
64.10
Days Inventory
31.50
33.40
29.40
30.60
28.70
26.20
25.90
23.50
39.60
38.30
40.80
42.60
41.50
41.00
40.30
40.80
Inventory Turnover
11.60
10.90
12.40
11.90
12.70
14.00
14.10
15.50
9.20
9.50
2.20
2.10
2.20
2.20
2.30
2.20
   
Debt to Revenue
0.14
0.09
0.04
0.05
0.06
0.04
0.05
0.07
0.10
0.09
0.36
0.37
0.40
0.39
0.36
0.36
COGS to Revenue
0.63
0.64
0.65
0.66
0.67
0.68
0.68
0.68
0.69
0.70
0.70
0.69
0.70
0.71
0.70
0.70
Inventory to Revenue
0.05
0.06
0.05
0.06
0.05
0.05
0.05
0.04
0.08
0.07
0.32
0.33
0.32
0.32
0.31
0.32
Interest Exp. to Revenue %
-0.44
-0.30
-0.28
-0.26
-0.44
-0.28
-0.17
-0.33
-0.38
-0.45
-0.44
-0.45
-0.44
-0.46
-0.44
-0.44
   
Asset Turnover
1.46
1.64
1.90
1.98
2.06
1.91
1.83
1.81
2.21
2.32
0.55
0.55
0.56
0.54
0.55
0.55
Buyback Ratio
4.10
3.40
-137
6.20
7.70
-6.10
1.90
-7.10
0.20
--
--
0.10
--
--
--
--
Dividend Payout Ratio
--
--
18.40
--
--
3.87
--
2.19
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
916
890
902
895
865
791
694
668
648
602
586
158
155
146
144
142
Cost of Goods Sold
576
566
583
588
577
540
473
455
450
422
412
109
108
104
99.98
99.70
Gross Profit
340
324
319
307
288
251
221
214
198
180
174
48.20
46.59
42.03
43.58
41.92
   
Selling, General, &Admin. Expense
301
277
255
268
263
228
205
205
207
181
173
51.20
45.38
43.05
42.03
42.59
Research &Development
17.24
12.90
11.04
--
--
--
--
--
--
--
--
--
--
--
--
--
Earnings Before DDA
-13.97
-26.01
52.14
35.71
17.57
43.21
4.73
30.92
27.64
16.12
18.18
1.70
5.87
3.14
5.40
3.77
   
Depreciation, Depletion and Amortization
46.27
44.61
41.31
31.03
26.77
26.54
25.04
23.26
21.81
22.01
21.25
5.82
6.15
4.90
5.14
5.07
   
Operating Income
-60.24
-70.62
10.83
4.69
-9.20
16.67
-20.31
7.67
5.83
-5.89
-3.07
-4.12
-0.28
-1.75
0.26
-1.30
Interest Income/Expense
-4.06
-2.65
-2.48
-2.29
-3.76
-2.22
-1.20
-2.19
-2.47
-2.69
-2.61
-0.70
-0.69
-0.67
-0.63
-0.62
Net Income
-39.07
-30.22
1.40
-11.51
-7.31
6.84
-12.40
2.64
-87.70
-9.07
-6.01
-5.11
-1.14
-2.62
-0.21
-2.05
   
Earnings per Share ($)
-6.90
-5.30
0.25
-2.05
-1.25
1.20
-2.15
0.45
-15.10
-1.55
-1.04
-0.90
-0.20
-0.45
-0.04
-0.35
Total Shares Outstanding
5.66
5.70
5.60
5.61
5.84
5.76
5.77
5.79
5.81
5.84
5.87
5.82
5.84
5.85
5.85
5.87
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
76.96
44.09
13.61
0.49
0.70
0.28
2.40
0.53
1.57
1.01
1.06
1.53
0.76
1.18
1.01
1.06
Accounts Receivable
126
128
123
136
130
113
109
122
113
105
99.77
108
109
107
105
99.77
Inventory
49.76
51.80
47.03
49.24
45.35
38.72
33.63
29.25
48.82
44.28
44.72
51.20
49.46
46.75
44.28
44.72
Other Current Assets
32.80
27.96
30.26
32.20
22.52
22.06
24.50
20.95
9.06
9.25
10.24
10.08
10.95
10.05
9.25
10.24
Total Current Assets
285
252
214
218
199
174
169
173
173
159
156
170
170
164
159
156
   
Property, Plant and Equipment
166
147
130
119
111
102
85.33
74.15
73.95
58.92
58.67
69.07
63.57
60.28
58.92
58.67
Intangible Assets
68.62
19.75
16.87
8.17
11.18
10.37
6.56
8.82
14.48
13.39
13.12
14.21
13.93
13.66
13.39
13.12
Other Long Term Assets
109
124
115
107
98.61
127
119
114
32.58
28.54
28.19
32.79
29.83
29.97
28.54
28.19
Total Assets
629
543
476
452
420
413
380
370
294
260
256
286
277
268
260
256
   
Accounts Payable
58.85
70.07
62.99
64.30
55.46
47.26
49.81
50.86
50.94
55.36
53.07
58.77
33.73
52.78
55.36
53.07
Current Portion of Long-Term Debt
0.01
80.55
0.61
0.36
0.02
0.16
35.87
1.47
2.47
2.36
45.96
2.33
2.25
2.33
2.36
45.96
Other Current Liabilities
40.97
38.40
36.45
36.65
31.88
40.04
27.54
26.44
30.04
17.11
18.07
27.80
45.01
24.21
17.11
18.07
Total Current Liabilities
99.82
189
100
101
87.36
87.46
113
78.76
83.44
74.83
117
88.90
80.99
79.32
74.83
117
   
Long-Term Debt
125
0.87
34.38
41.02
51.99
33.84
--
42.93
60.15
49.16
4.98
56.17
58.96
54.16
49.16
4.98
Other Long-Term Liabilities
156
148
168
192
170
257
224
203
249
263
255
239
230
223
263
255
Total Liabilities
380
338
302
334
310
378
338
325
393
387
377
384
370
357
387
377
   
Common Stock
30.39
30.42
30.76
30.57
30.70
30.77
30.86
30.95
31.11
31.25
31.60
31.16
31.25
31.25
31.25
31.60
Retained Earnings
338
282
257
218
182
164
145
144
64.92
55.86
53.81
59.81
58.69
56.07
55.86
53.81
Additional Paid-In Capital
56.69
56.10
60.22
60.32
60.32
61.30
62.89
63.40
65.31
67.88
68.00
65.97
66.47
67.18
67.88
68.00
Treasury Stock
-49.35
-49.35
-49.35
-49.70
-50.04
-50.10
-50.13
-50.17
-50.23
-50.24
-50.24
-50.24
-50.24
-50.24
-50.24
-50.24
Total Equity
249
205
173
118
110
34.97
42.15
44.85
-99.05
-127
-121
-97.65
-92.16
-88.16
-127
-121
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
-39.07
-30.22
1.40
-11.66
-7.31
6.84
-12.40
2.64
-87.70
-9.07
-6.01
-5.11
-1.14
-2.62
-0.21
-2.05
Depreciation, Depletion and Amortization
46.27
44.61
41.31
31.03
26.77
26.54
25.04
23.26
21.81
22.01
21.25
5.82
6.15
4.90
5.14
5.07
Cash Flow from Others
57.69
27.47
14.79
0.58
13.65
28.28
6.53
-14.11
79.14
5.58
1.70
5.74
-8.26
4.66
3.43
1.86
Cash Flow from Operations
64.89
41.86
57.49
19.95
33.12
61.65
19.17
11.79
13.26
18.52
16.94
6.45
-3.24
6.94
8.36
4.87
   
Investment for Property, Plant & Equipement
-18.34
-23.23
-20.22
-22.91
-21.58
-17.33
-8.84
-8.40
-14.19
-5.97
-9.65
-0.71
-0.53
-1.20
-3.53
-4.39
Cash Flow from Acquisitions
--
-1.46
--
--
-0.75
--
--
-2.46
-4.91
--
--
--
--
--
--
--
Cash Flow from Investing
-9.08
-4.88
-16.14
-13.18
-17.32
-17.17
-8.21
-10.51
-17.25
-5.84
-9.45
-0.71
-0.47
-1.16
-3.50
-4.31
   
Net Issuance of Stock
1.60
1.03
1.92
0.37
0.23
0.36
0.20
0.15
0.11
--
--
-0.01
--
--
--
--
Net Issuance of Debt
-77.60
-45.27
-46.55
6.39
10.63
-18.49
1.85
2.54
10.94
-11.24
-8.35
-4.11
2.71
-4.87
-4.97
-1.22
Cash Flow for Dividends
-26.14
-26.26
-26.43
-26.61
-26.48
-26.54
-11.03
-5.81
-5.84
-1.50
-0.03
-1.47
-0.03
--
-0.00
--
Other Financing
0.00
--
-0.77
--
--
-0.00
--
0.00
--
-0.61
-0.11
0.00
0.00
-0.61
0.00
0.50
Cash Flow from Financing
-102
-70.49
-71.83
-19.85
-15.62
-44.67
-8.97
-3.11
5.21
-13.36
-8.49
-5.59
2.68
-5.48
-4.97
-0.72
   
Net Change in Cash
-45.62
-32.87
-30.48
-13.12
0.21
-0.42
2.12
-1.87
1.04
-0.56
-0.47
-0.04
-0.78
0.42
-0.16
0.05
   
Free Cash Flow
46.55
18.63
37.27
-2.96
11.54
44.32
10.33
3.39
-0.93
12.54
7.29
5.74
-3.77
5.74
4.83
0.48
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:

SR 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