Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 3.7  3.9  1.2 
EBITDA Growth (%) 3.6  4.4  -3.7 
Free Cash Flow Growth (%) -2.1 
Book Value Growth (%) 7.6  6.7 

*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 ($)
20.99
22.34
21.75
23.78
25.07
26.03
24.70
26.87
28.65
29.29
29.30
7.31
7.39
7.42
7.16
7.33
EBITDA per Share
3.84
3.74
3.00
3.73
4.06
4.28
3.89
4.41
4.74
4.81
4.63
1.17
1.34
1.26
1.04
0.99
Free Cashflow per Share
-0.38
1.62
1.58
1.30
1.34
0.69
1.86
2.02
1.42
0.71
0.97
-0.16
0.19
0.47
0.22
0.09
Earnings per Share ($)
1.73
1.58
0.94
1.44
1.65
1.89
1.78
2.17
2.41
2.49
2.34
0.58
0.70
0.66
0.55
0.43
Dividends Per Share
0.59
0.60
0.60
0.61
0.68
0.74
0.76
0.79
0.84
0.87
0.88
0.21
0.22
0.22
0.22
0.22
Book Value per Share
12.33
14.05
13.22
15.24
17.23
17.01
18.68
19.91
21.01
23.16
23.02
21.58
21.52
22.34
23.20
23.02
Month End Stock Price
19.77
23.99
17.90
24.60
28.28
23.88
26.30
36.73
37.90
35.56
39.09
38.00
36.73
36.76
35.56
39.09
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
14.00
11.20
7.10
9.40
9.60
11.10
9.50
10.90
11.50
10.70
7.60
10.80
13.20
12.00
9.60
7.60
Return on Assets %
5.60
5.00
3.20
4.60
5.00
6.00
5.40
6.70
7.30
7.00
4.80
6.80
8.40
7.60
6.00
4.80
Return on Capital - Joel Greenblatt %
17.80
16.50
13.10
16.80
17.40
18.80
16.40
19.20
20.10
17.90
13.60
18.40
21.60
19.60
14.80
13.60
Debt to Equity
1.13
0.93
0.89
0.76
0.62
0.59
0.47
0.36
0.32
0.31
0.31
0.33
0.33
0.31
0.31
0.31
   
Gross Margin %
31.60
29.80
28.60
30.20
30.60
30.40
30.70
30.70
31.40
31.70
32.00
31.50
32.60
31.80
31.00
32.00
Operating Margin %
13.90
12.30
9.20
11.80
12.40
12.90
12.20
13.10
13.30
13.10
9.90
12.70
14.80
13.70
11.10
9.90
Net Margin %
8.20
7.10
4.30
6.00
6.60
7.30
7.20
8.10
8.40
8.50
5.90
7.90
9.50
8.90
7.60
5.90
   
Days Sales Outstanding
62.10
60.30
58.40
59.20
60.50
58.00
60.80
60.10
56.00
59.40
63.30
61.70
60.10
60.80
60.70
63.30
Days Inventory
172
163
157
159
160
160
171
156
154
162
156
152
152
159
164
156
Inventory Turnover
2.10
2.20
2.30
2.30
2.30
2.30
2.10
2.30
2.40
2.20
0.60
0.60
0.60
0.60
0.60
0.60
   
Debt to Revenue
0.66
0.59
0.54
0.49
0.43
0.38
0.36
0.26
0.23
0.24
0.99
0.98
0.97
0.93
0.99
0.99
COGS to Revenue
0.68
0.70
0.71
0.70
0.69
0.70
0.69
0.69
0.69
0.68
0.68
0.68
0.67
0.68
0.69
0.68
Inventory to Revenue
0.32
0.31
0.31
0.30
0.31
0.30
0.33
0.30
0.29
0.30
1.16
1.14
1.12
1.19
1.24
1.16
Interest Exp. to Revenue %
-2.95
-2.99
-3.49
-3.25
-3.05
-2.58
-1.98
-1.54
-1.36
-1.16
-1.17
-1.21
-1.18
-1.21
-1.03
-1.17
   
Asset Turnover
0.68
0.70
0.73
0.76
0.76
0.82
0.76
0.83
0.87
0.82
0.21
0.22
0.22
0.21
0.20
0.21
Buyback Ratio
-5.90
-5.70
-8.20
-11.60
-21.50
--
--
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
0.34
0.38
0.64
0.42
0.41
0.39
0.43
0.36
0.35
0.35
0.51
0.36
0.31
0.33
0.40
0.51
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
987
1,047
1,024
1,099
1,185
1,253
1,201
1,328
1,431
1,459
1,459
366
368
369
356
366
Cost of Goods Sold
675
735
731
767
822
872
832
920
981
996
994
250
248
252
246
249
Gross Profit
312
313
293
332
362
381
369
408
450
463
465
115
120
118
110
117
   
Selling, General, &Admin. Expense
168
183
190
203
215
219
222
234
259
272
284
68.84
65.66
66.89
70.54
80.80
Earnings Before DDA
181
175
141
172
192
206
189
218
237
240
230
58.53
66.71
62.75
51.57
49.30
   
Depreciation, Depletion and Amortization
43.10
46.24
46.77
43.04
44.31
44.45
42.18
43.42
46.10
48.35
49.28
12.04
12.42
12.05
11.85
12.96
   
Operating Income
137
129
94.21
129
147
162
147
175
191
191
181
46.49
54.30
50.70
39.72
36.34
Interest Income/Expense
-29.14
-31.27
-35.74
-35.75
-36.13
-32.31
-23.79
-20.38
-19.44
-16.90
-16.76
-4.41
-4.35
-4.48
-3.67
-4.26
Net Income
81.43
73.92
44.20
66.43
77.79
90.86
86.56
107
120
124
116
28.91
34.91
32.88
27.22
21.44
   
Earnings per Share ($)
1.73
1.58
0.94
1.44
1.65
1.89
1.78
2.17
2.41
2.49
2.34
0.58
0.70
0.66
0.55
0.43
Total Shares Outstanding
47.04
46.88
47.07
46.20
47.26
48.13
48.64
49.42
49.94
49.82
49.87
50.02
49.77
49.79
49.74
49.87
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
3.25
2.24
7.07
5.04
10.52
8.50
12.22
14.26
22.86
15.06
19.47
13.35
12.06
12.34
15.06
19.47
Accounts Receivable
168
173
164
178
196
199
200
219
219
238
254
248
243
247
238
254
Inventory
319
328
314
333
362
381
390
392
414
443
425
418
413
440
443
425
Other Current Assets
46.65
32.90
36.04
35.29
41.53
38.88
55.69
47.27
50.07
55.95
57.11
54.57
53.76
51.58
55.95
57.11
Total Current Assets
537
536
520
552
610
628
658
672
707
751
756
734
722
750
751
756
   
Property, Plant and Equipment
392
416
379
391
418
403
426
433
452
515
512
463
472
489
515
512
Intangible Assets
446
470
435
464
491
454
470
458
457
463
452
466
453
458
463
452
Other Long Term Assets
78.53
66.35
63.38
47.21
44.40
40.88
38.35
36.09
38.73
47.69
47.42
38.07
37.78
39.40
47.69
47.42
Total Assets
1,454
1,489
1,398
1,454
1,564
1,525
1,592
1,599
1,654
1,777
1,768
1,701
1,684
1,737
1,777
1,768
   
Accounts Payable
142
147
150
155
169
162
177
180
184
184
174
177
168
193
184
174
Current Portion of Long-Term Debt
129
90.04
271
91.23
57.49
34.21
39.18
25.45
22.97
20.05
32.77
22.00
17.79
15.87
20.05
32.77
Other Current Liabilities
11.82
18.39
21.61
14.31
2.34
--
--
--
0.00
--
--
--
-0.00
--
--
--
Total Current Liabilities
282
255
442
261
229
196
216
205
207
204
206
199
186
209
204
206
   
Long-Term Debt
526
525
283
441
450
446
389
324
312
334
328
337
340
329
334
328
Other Long-Term Liabilities
65.07
49.50
50.84
48.05
70.87
64.89
78.00
86.06
85.26
84.53
85.97
86.59
86.68
87.51
84.53
85.97
Total Liabilities
873
830
776
750
750
707
683
615
605
623
620
622
613
625
623
620
   
Common Stock
5.40
5.40
5.40
5.40
5.40
5.40
5.40
5.40
5.40
5.40
5.40
5.40
5.40
5.40
5.40
5.40
Retained Earnings
675
721
737
775
818
873
923
991
1,070
1,150
1,161
1,088
1,112
1,134
1,150
1,161
Additional Paid-In Capital
72.19
72.12
71.58
70.42
75.23
82.26
85.50
89.03
94.19
98.25
99.00
95.83
96.95
97.85
98.25
99.00
Treasury Stock
-147
-141
-153
-148
-132
-116
-104
-87.10
-80.94
-95.26
-94.33
-95.61
-96.65
-96.08
-95.26
-94.33
Total Equity
580
659
622
704
814
819
909
984
1,049
1,154
1,148
1,079
1,071
1,112
1,154
1,148
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
81.43
73.92
44.20
66.43
77.79
90.86
86.56
107
120
124
116
28.91
34.91
32.88
27.22
21.44
Depreciation, Depletion and Amortization
43.10
46.24
46.77
43.04
44.31
44.45
42.18
43.42
46.10
48.35
49.28
12.04
12.42
12.05
11.85
12.96
Cash Flow from Others
-67.99
5.57
19.33
-10.25
-16.89
-48.33
9.59
5.16
-23.71
-32.89
-9.74
-31.97
-7.18
-1.83
8.09
-8.81
Cash Flow from Operations
56.54
126
110
99.22
105
86.97
138
156
143
139
156
8.98
40.14
43.09
47.16
25.59
   
Investment for Property, Plant & Equipement
-74.21
-49.85
-36.10
-39.31
-41.96
-53.68
-47.72
-55.82
-72.20
-104
-108
-16.94
-30.91
-19.75
-36.21
-21.04
Cash Flow from Acquisitions
-19.31
--
--
--
--
--
--
--
-3.71
--
--
--
--
--
--
--
Cash Flow from Investing
-85.18
-44.76
-33.97
-33.84
-39.22
-49.96
-48.05
-55.12
-74.04
-103
-107
-17.00
-29.65
-19.79
-36.25
-21.09
   
Net Issuance of Stock
-13.12
4.21
-14.38
3.12
15.43
--
--
--
--
-23.15
-7.79
-15.36
-1.74
--
-6.05
--
Net Issuance of Debt
69.72
-59.66
-28.51
-43.51
-44.82
-21.62
-54.51
-72.59
-14.19
15.85
5.58
19.75
4.42
-14.72
6.40
9.48
Cash Flow for Dividends
-28.15
-28.10
-28.28
-28.29
-32.02
-35.60
-37.04
-39.01
-41.97
-43.43
-43.86
-10.56
-10.99
-10.94
-10.94
-11.00
Other Financing
0.00
-0.00
-0.00
-0.00
--
18.86
11.19
14.06
3.21
1.96
1.74
0.27
0.60
0.53
0.56
0.06
Cash Flow from Financing
28.44
-83.54
-71.16
-68.68
-61.41
-38.36
-80.37
-97.54
-52.95
-48.77
-44.33
-5.90
-7.71
-25.13
-10.03
-1.46
   
Net Change in Cash
1.15
-1.01
4.83
-2.03
5.49
-2.02
3.72
2.04
8.60
-7.79
6.12
-9.51
-1.29
0.29
2.72
4.41
   
Free Cash Flow
-17.67
75.89
74.19
59.90
63.24
33.29
90.62
99.90
70.68
35.56
48.07
-7.96
9.23
23.34
10.95
4.55
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:

SXT Quarterly/Annuals Reports




Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK