Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.7  -1.8  -6.7 
EBITDA Growth (%)
Free Cash Flow Growth (%) 3.4  -3.3  1.2 
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 ($)
43.38
44.68
42.86
45.27
43.13
47.53
48.46
45.36
46.46
44.45
43.51
11.33
11.35
10.94
10.83
10.39
EBITDA per Share
17.43
17.59
15.66
15.74
14.97
16.36
10.15
9.61
-3.62
7.78
9.16
3.10
3.57
2.36
1.46
1.77
Free Cashflow per Share
4.05
3.64
4.08
4.06
5.12
5.94
6.26
3.62
4.13
6.17
4.96
1.67
0.89
3.42
0.19
0.46
Earnings per Share ($)
-3.30
-0.05
1.95
1.90
1.55
1.60
0.05
-3.10
-15.05
-1.12
-0.91
-0.45
-0.10
-0.10
-0.48
-0.23
Book Value per Share
-7.39
-6.98
-4.00
-1.69
0.35
2.26
2.68
0.21
-14.51
-15.51
-15.69
-14.83
-15.02
-15.08
-15.55
-15.69
Month End Stock Price
18.75
56.25
29.75
33.25
48.10
39.85
28.55
21.20
6.30
6.38
7.77
7.50
4.99
7.05
6.38
7.77
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
--
--
--
--
444
70.20
1.70
-1,490
--
--
--
--
--
--
--
--
Return on Assets %
-5.00
-0.10
2.90
2.90
1.90
1.90
0.10
-4.00
-24.10
-2.10
-2.00
-2.80
-0.40
-0.80
-3.60
-2.00
Return on Capital - Joel Greenblatt %
23.40
22.90
19.40
19.10
18.10
19.60
--
-1.00
-47.90
-5.50
-2.40
10.80
19.60
0.80
-8.80
-2.40
Debt to Equity
-8.21
-8.53
-10.58
-31.19
183
28.16
23.92
298
-4.17
-3.39
-3.27
-4.06
-3.99
-3.95
-3.39
-3.27
   
Gross Margin %
52.20
49.60
47.50
46.40
47.10
47.20
46.50
44.70
43.30
46.40
45.10
45.20
47.10
47.80
45.40
45.10
Operating Margin %
20.10
19.20
16.00
15.00
14.30
15.00
--
-0.70
-29.30
-2.70
-1.30
6.30
11.00
0.40
-4.40
-1.30
Net Margin %
-7.60
-0.10
4.60
4.20
3.60
3.30
0.10
-6.80
-32.40
-2.50
-2.20
-4.00
-0.70
-1.10
-4.40
-2.20
   
Days Sales Outstanding
42.40
45.20
48.50
47.80
53.90
55.20
47.70
50.70
55.50
51.20
54.90
53.20
55.00
56.40
52.50
54.90
   
Debt to Revenue
1.40
1.33
0.99
1.16
1.51
1.34
1.32
1.36
1.30
1.18
4.94
5.32
5.28
5.44
4.87
4.94
COGS to Revenue
0.48
0.50
0.53
0.54
0.53
0.53
0.53
0.55
0.57
0.54
0.55
0.55
0.53
0.52
0.55
0.55
Interest Exp. to Revenue %
-10.50
-10.19
-8.70
-8.77
-9.52
-9.76
-9.08
-10.69
-10.09
-11.46
-11.12
-11.34
--
-11.81
-11.35
-11.12
   
Asset Turnover
0.66
0.69
0.64
0.69
0.52
0.56
0.57
0.59
0.74
0.84
0.21
0.19
0.19
0.18
0.21
0.21
Buyback Ratio
1.80
801
-11.50
-7.30
-6.80
--
-6.50
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
415
432
431
456
445
496
506
479
494
472
462
121
121
116
115
110
Cost of Goods Sold
198
218
226
244
235
262
270
265
280
253
248
66.14
63.88
60.54
62.66
60.64
Gross Profit
217
214
204
212
209
234
235
214
214
219
214
54.61
56.78
55.47
52.16
49.74
   
Selling, General, &Admin. Expense
52.93
47.40
49.27
53.96
57.05
62.73
68.47
69.55
80.57
79.24
77.69
21.08
18.10
16.58
23.49
19.52
Earnings Before DDA
167
170
157
158
154
171
106
101
-38.45
82.65
97.23
33.01
37.91
25.04
15.43
18.85
   
Depreciation, Depletion and Amortization
83.59
87.05
88.66
89.93
90.58
96.42
106
105
106
95.19
90.05
25.46
24.68
24.56
20.49
20.31
   
Operating Income
83.32
83.07
68.77
68.49
63.82
74.29
-0.02
-3.28
-145
-12.54
7.18
7.55
13.23
0.48
-5.06
-1.46
Interest Income/Expense
-43.59
-44.04
-37.49
-39.98
-42.36
-48.39
-45.89
-51.20
-49.79
-54.10
-39.01
-13.69
--
-13.70
-13.03
-12.27
Net Income
-31.61
-0.49
19.85
19.29
16.23
16.52
0.48
-32.65
-160
-11.94
-9.53
-4.82
-0.80
-1.24
-5.07
-2.42
   
Earnings per Share ($)
-3.30
-0.05
1.95
1.90
1.55
1.60
0.05
-3.10
-15.05
-1.12
-0.91
-0.45
-0.10
-0.10
-0.48
-0.23
Total Shares Outstanding
9.57
9.67
10.05
10.07
10.32
10.43
10.43
10.56
10.63
10.62
10.63
10.66
10.63
10.61
10.60
10.63
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
20.93
20.72
13.42
16.44
121
73.31
112
97.16
44.19
39.98
30.67
60.10
61.87
79.17
39.98
30.67
Accounts Receivable
48.25
53.47
57.22
59.67
65.74
75.05
66.11
66.55
75.00
66.22
66.58
70.64
72.97
71.96
66.22
66.58
Other Current Assets
18.50
15.86
9.87
24.41
21.73
27.99
28.24
17.15
16.55
22.44
23.33
16.30
15.61
15.04
22.44
23.33
Total Current Assets
87.68
90.05
80.51
101
208
176
206
181
136
129
121
147
150
166
129
121
   
Property, Plant and Equipment
353
354
359
344
343
357
340
312
291
209
198
272
252
235
209
198
Intangible Assets
154
151
194
186
269
304
294
288
200
183
180
195
191
187
183
180
Other Long Term Assets
33.92
27.39
42.15
33.98
29.57
46.00
47.11
35.91
36.54
39.52
36.58
36.67
44.71
46.51
39.52
36.58
Total Assets
628
622
675
665
850
884
888
816
663
560
535
651
639
635
560
535
   
Accounts Payable
52.56
59.07
71.39
68.17
77.02
82.13
77.88
75.55
80.64
69.10
62.22
75.29
72.27
76.71
69.10
62.22
Current Portion of Long-Term Debt
4.93
9.39
7.78
2.86
3.63
7.74
16.90
9.71
24.92
13.15
13.14
25.36
25.06
24.55
13.15
13.14
Other Current Liabilities
10.14
0.87
0.09
0.64
--
--
--
-0.00
-0.00
1.29
0.24
--
--
--
1.29
0.24
Total Current Liabilities
67.63
69.33
79.25
71.66
80.65
89.87
94.78
85.26
106
83.54
75.60
101
97.33
101
83.54
75.60
   
Long-Term Debt
576
566
418
527
667
655
651
644
619
545
532
617
612
607
545
532
Other Long-Term Liabilities
55.03
54.12
218
83.27
98.33
116
114
85.19
93.14
95.90
94.20
91.62
89.06
87.13
95.90
94.20
Total Liabilities
699
690
716
682
846
860
860
814
817
725
702
809
798
795
725
702
   
Common Stock
0.48
0.49
0.50
0.50
0.51
0.51
0.52
0.53
0.53
0.52
0.52
0.53
0.53
0.52
0.52
0.52
Retained Earnings
-51.46
-51.94
-32.09
-12.81
4.47
21.00
21.48
-11.18
-171
-183
-186
-176
-177
-178
-183
-186
Additional Paid-In Capital
-19.82
-15.80
-11.88
-7.07
-1.47
4.61
10.65
16.06
20.27
21.51
21.91
21.15
20.31
21.31
21.51
21.91
Treasury Stock
--
--
--
--
-0.06
-0.43
-2.33
-2.55
-2.73
-2.88
-2.88
-2.74
-2.74
-2.77
-2.88
-2.88
Total Equity
-70.80
-67.53
-40.26
-16.97
3.66
23.53
27.92
2.19
-154
-165
-167
-158
-160
-160
-165
-167
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
-31.61
-0.49
19.85
19.29
16.23
16.52
3.55
-28.76
-155
-1.16
1.82
-2.57
1.93
1.24
-1.76
0.41
Depreciation, Depletion and Amortization
83.59
87.05
88.66
89.93
90.58
96.42
106
105
106
95.19
90.05
25.46
24.68
24.56
20.49
20.31
Cash Flow from Others
77.02
34.34
18.56
6.62
11.22
15.19
29.67
28.93
142
9.11
-2.61
1.48
-8.20
11.54
4.30
-10.24
Cash Flow from Operations
129
121
127
116
118
128
139
105
93.53
103
89.26
24.36
18.41
37.34
23.03
10.48
   
Investment for Property, Plant & Equipement
-90.25
-85.68
-86.11
-75.01
-65.25
-66.20
-73.83
-66.69
-49.61
-37.56
-36.59
-6.53
-8.93
-1.08
-21.02
-5.56
Cash Flow from Acquisitions
-10.98
--
-50.21
--
-88.98
-80.35
2.19
-33.81
-46.66
--
-1.26
1.26
-1.26
--
--
--
Cash Flow from Investing
-106
-75.56
-134
-63.52
-143
-151
-60.45
-97.40
-89.82
-0.59
-0.43
-1.44
-8.26
-8.84
17.96
-1.29
   
Net Issuance of Stock
0.58
3.89
2.29
1.42
1.05
-0.37
-1.68
-0.22
-0.18
-0.15
-0.14
-0.01
0.00
-0.03
-0.10
--
Net Issuance of Debt
-33.48
-5.58
-2.23
-50.64
131
-23.75
-15.21
-16.73
-41.77
-90.56
-98.70
-5.83
-5.65
-6.19
-72.88
-13.98
Cash Flow for Dividends
-0.22
--
--
--
--
--
-5.43
--
--
-11.04
-14.23
--
-2.55
-3.86
-3.48
-4.34
Other Financing
-0.00
-43.86
0.00
-0.08
-3.60
-0.28
-17.78
-5.30
-14.73
-5.03
-5.19
-1.17
-0.18
-1.66
-3.18
-0.18
Cash Flow from Financing
-33.12
-45.55
0.06
-49.30
129
-24.40
-40.10
-22.25
-56.68
-107
-118
-7.01
-8.38
-11.74
-79.64
-18.50
   
Net Change in Cash
-10.48
-0.21
-7.30
3.02
104
-47.59
38.58
-14.72
-52.97
-4.21
-29.43
15.91
1.77
16.76
-38.65
-9.31
   
Free Cash Flow
38.76
35.22
40.96
40.83
52.77
61.93
65.30
38.24
43.92
65.58
52.67
17.83
9.48
36.26
2.01
4.92
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-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
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:

AIQ 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