Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  13.70  11.70 
EBITDA Growth (%) 0.00  20.70  8.90 
EBIT Growth (%) 0.00  20.60  6.80 
Free Cash Flow Growth (%) 0.00  9.70  2.70 
Book Value Growth (%) 0.00  0.00  71.80 

*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:
Embed
Video Video Tutorial Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listDownload 15-Y Financial PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
Revenue per Share ($)
--
4.70
5.64
6.11
7.68
8.20
9.26
9.33
2.18
2.44
2.55
1.94
2.40
EBITDA per Share ($)
--
1.97
2.04
2.73
3.42
3.94
4.35
4.40
1.03
1.08
1.18
1.06
1.08
EBIT per Share ($)
--
1.63
1.66
2.37
2.96
3.33
3.57
3.59
0.84
0.88
0.99
0.85
0.87
Earnings per Share (diluted) ($)
--
0.83
0.70
1.30
1.63
1.92
2.02
2.24
0.47
0.49
0.56
0.51
0.68
Free Cashflow per Share ($)
--
1.14
1.58
1.60
1.82
2.29
2.10
2.30
0.94
0.12
0.55
0.48
1.15
Dividends Per Share
--
--
--
--
--
--
--
--
--
--
--
--
--
Book Value Per Share ($)
--
-5.31
-0.19
-0.67
-0.60
1.52
3.27
3.59
2.09
2.18
2.87
3.27
3.59
Month End Stock Price ($)
--
--
30.28
34.08
40.13
50.97
65.72
62.80
61.62
59.70
64.96
65.72
59.96
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
Return on Equity %
--
--
--
--
--
128.78
63.62
63.96
91.36
92.16
79.88
63.72
77.08
Return on Assets %
18.12
17.03
12.70
19.93
18.35
13.94
13.91
14.52
12.80
13.80
15.88
13.92
17.52
Return on Capital - Joel Greenblatt %
318.09
376.02
338.71
472.03
429.93
371.37
263.21
244.58
348.32
325.92
309.60
249.84
236.52
Debt to Equity
-0.36
-0.66
-17.00
-7.34
-11.23
5.72
2.33
2.13
4.11
3.84
2.71
2.33
2.13
   
Gross Margin %
55.47
56.70
52.17
59.29
59.92
63.30
60.99
60.82
61.87
58.54
59.74
67.87
58.58
Operating Margin %
33.88
34.75
29.40
38.73
38.55
40.65
38.50
38.43
38.63
35.96
38.67
43.84
36.33
Net Margin %
18.75
17.71
12.33
21.31
21.23
23.38
21.83
23.93
21.37
19.99
21.99
26.24
28.21
   
Total Equity to Total Asset
-1.45
-1.09
-0.04
-0.09
-0.06
0.11
0.22
0.23
0.14
0.15
0.20
0.22
0.23
LT Debt to Total Asset
0.49
0.49
0.53
0.33
0.71
0.54
0.51
0.48
0.50
0.52
0.52
0.51
0.48
   
Asset Turnover
0.97
0.96
1.03
0.94
0.86
0.60
0.64
0.61
0.15
0.17
0.18
0.13
0.16
Dividend Payout Ratio
--
--
--
--
--
--
--
--
--
--
--
--
--
   
Days Sales Outstanding
41.59
39.60
37.72
48.50
52.07
58.18
51.67
41.23
49.76
51.96
43.56
61.83
40.20
Days Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
Inventory Turnover
COGS to Revenue
0.45
0.43
0.48
0.41
0.40
0.37
0.39
0.39
0.38
0.41
0.40
0.32
0.41
Inventory to Revenue
--
--
--
--
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
Revenue
802
894
1,027
1,138
1,332
1,408
1,596
1,602
377
421
439
332
410
Cost of Goods Sold
357
387
491
463
534
517
623
628
144
175
177
107
170
Gross Profit
445
507
536
675
798
891
973
974
233
247
262
226
240
   
Selling, General, &Admin. Expense
108
131
163
166
209
220
229
227
56
61
59
49
57
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
347
375
371
509
593
677
749
754
178
186
203
181
184
   
Depreciation, Depletion and Amortization
66
65
71
68
79
104
135
137
32
34
33
35
35
Other Operating Charges
-66
-65
-71
-68
-75
-99
-130
-132
-31
-34
-33
-30
-34
Operating Income
272
311
302
441
513
572
614
616
146
151
170
146
149
   
Interest Income
--
2
0
0
0
0
1
1
--
0
0
0
0
Interest Expense
-23
-31
-35
-35
-54
-73
-76
-73
-20
-20
-19
-18
-17
Other Income (Minority Interest)
--
--
--
--
--
--
--
--
--
--
--
--
--
Pre-Tax Income
258
279
265
407
460
500
539
543
125
132
151
128
131
Tax Provision
-103
-121
-138
-164
-178
-182
-196
-197
-46
-48
-55
-47
-47
Net Income (Continuing Operations)
155
158
127
243
283
317
342
346
79
84
96
81
84
Net Income (Discontinued Operations)
-5
--
--
--
--
12
6
31
1
--
--
--
31
Net Income
150
158
127
243
283
329
348
383
81
84
96
87
116
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
--
0.87
0.72
1.36
1.70
1.98
2.07
2.28
0.48
0.50
0.57
0.52
0.69
EPS (Diluted)
--
0.83
0.70
1.30
1.63
1.92
2.02
2.24
0.47
0.49
0.56
0.51
0.68
Shares Outstanding (Diluted)
--
190.2
182.2
186.4
173.3
171.7
172.3
170.4
172.8
172.5
172.2
171.7
170.4
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Mar13 Jun13 Sep13 Dec13 Mar14
   
  Cash And Cash Equivalents
24
33
72
55
192
90
166
427
267
173
180
166
427
  Marketable Securities
28
5
5
6
5
5
4
4
5
4
5
4
4
Cash, Cash Equivalents, Marketable Securities
52
38
77
61
197
95
170
431
272
177
185
170
431
Accounts Receivable
91
97
106
151
190
224
226
181
206
241
210
226
181
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Inventories
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Assets
39
34
42
29
67
71
79
67
74
76
67
79
67
Total Current Assets
183
169
225
240
454
391
475
679
553
494
461
475
679
   
  Land And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment
103
98
251
287
329
369
470
470
--
--
--
470
--
  Construction In Progress
--
--
--
--
--
--
--
--
--
--
--
--
--
Gross Property, Plant and Equipment
245
263
279
319
361
430
543
543
--
--
--
543
--
  Accumulated Depreciation
-159
-180
-190
-225
-242
-276
-309
-309
--
--
--
-309
--
Property, Plant and Equipment
85
83
89
93
119
154
233
252
167
186
219
233
252
Intangible Assets
481
560
599
833
936
1,768
1,629
1,619
1,752
1,736
1,722
1,629
1,619
Other Long Term Assets
81
117
83
50
32
47
167
90
45
24
27
167
90
Total Assets
830
929
997
1,217
1,541
2,360
2,504
2,640
2,516
2,439
2,430
2,504
2,640
   
  Accounts Payable
--
--
--
--
--
--
--
--
--
--
--
--
--
  Total Tax Payable
9
--
1
--
--
--
--
8
--
--
--
--
8
  Other Accrued Expenses
78
89
107
120
101
189
191
159
152
160
173
191
159
Accounts Payable & Accrued Expenses
87
89
108
120
101
189
191
167
152
160
173
191
167
Current Portion of Long-Term Debt
35
219
67
438
6
195
4
4
184
138
39
4
4
Other Current Liabilities
233
197
126
163
243
201
236
344
314
288
244
236
344
Total Current Liabilities
355
505
300
721
350
585
431
516
650
585
457
431
516
   
Long-Term Debt
403
450
528
402
1,100
1,266
1,271
1,271
1,266
1,267
1,271
1,271
1,271
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
42
158
127
119
128
41
15
15
38
34
30
15
15
  DeferredTaxAndRevenue
--
--
--
--
14
147
211
194
134
135
143
211
194
Other Long-Term Liabilities
1,233
826
77
90
48
65
28
44
74
52
45
28
44
Total Liabilities
2,033
1,939
1,032
1,332
1,640
2,105
1,957
2,040
2,164
2,074
1,947
1,957
2,040
   
Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
-516
-243
51
294
577
906
1,254
1,370
986
1,070
1,167
1,254
1,370
Accumulated other comprehensive income (loss)
Additional Paid-In Capital
--
--
653
755
875
1,045
1,202
1,224
1,078
1,117
1,156
1,202
1,224
Treasury Stock
-679
-684
-684
-1,106
-1,471
-1,605
-1,865
-1,951
-1,622
-1,733
-1,753
-1,865
-1,951
Total Equity
-1,203
-1,010
-35
-114
-98
256
548
600
353
366
483
548
600
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
  Net Income
150
158
127
243
283
329
348
383
81
84
96
87
116
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
150
158
127
243
283
329
348
383
81
84
96
87
116
Depreciation, Depletion and Amortization
66
65
71
68
79
104
135
137
32
34
33
35
35
  Change In Receivables
4
4
-2
-25
-26
-6
2
8
-13
4
18
-7
-7
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
2
-6
-2
1
-3
1
-2
-2
-3
1
-3
2
-3
  Change In Payables And Accrued Expense
2
3
22
49
62
-95
23
24
-38
49
-6
17
-36
Change In Working Capital
11
-8
38
29
10
-10
47
85
104
-46
12
-22
141
Change In DeferredTax
-6
20
12
10
21
63
44
40
1
0
5
38
-4
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
27
13
78
-13
-17
-18
-68
-97
-26
-17
-6
-18
-55
Cash Flow from Operations
249
248
326
336
376
468
507
548
191
55
140
120
233
   
Purchase Of Property, Plant, Equipment
-33
-31
-39
-39
-60
-74
-146
-154
-28
-35
-44
-38
-36
Sale Of Property, Plant, Equipment
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
-51
-19
-69
-205
-141
-811
-1
-5
--
-1
0
-0
-4
Sale Of Business
--
--
--
--
--
1
0
155
--
--
--
0
155
Purchase Of Investment
-44
-6
-1
-1
-2
-2
-6
-7
-4
-1
-0
-1
-5
Sale Of Investment
23
22
1
1
2
2
7
4
4
2
-0
2
0
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-111
-130
-185
-244
-204
-884
-146
-8
-28
-35
-44
-38
110
   
Net Issuance of Stock
-205
-393
-47
-420
-382
-162
-277
-343
-22
-113
-25
-116
-88
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-21
229
-79
250
262
357
-190
-190
-10
-45
-100
-35
--
Cash Flow for Dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Financing
13
56
23
61
85
119
183
143
46
44
37
55
7
Cash Flow from Financing
-213
-107
-103
-109
-35
314
-284
-380
14
-115
-88
-96
-82
   
Net Change in Cash
-75
9
38
-17
137
-102
76
160
178
-95
8
-14
262
Free Cash Flow
216
217
288
297
316
394
361
394
163
20
95
82
197
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Mar13 Jun13 Sep13 Dec13 Mar14
   
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
Price to Tangible Book
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Mar13 Jun13 Sep13 Dec13 Mar14
   
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
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
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
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
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
Projected FCF (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
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
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
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
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
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
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
Highest 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
Lowest 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
Shares Outstanding (Basic) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Buyback 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
Y/Y (Q/Q) Rev. per Sh. Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Y/Y (Q/Q) EPS Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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:

VRSK Quarterly/Annuals Reports


cached

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
Email Hide