AIQ has been successfully added into Your Stock Email Alerts list.
You can manage your stock email alerts here.
AIQ has been removed from your Stock Email Alerts list.
| Annual Rates (per share) | 10 yrs* | 5 yrs* | 12 months* |
|---|---|---|---|
| Revenue Growth (%) | 0.7 | -1.8 | -6.7 |
| EBITDA Growth (%) | 0 | 0 | 0 |
| Free Cash Flow Growth (%) | 3.4 | -3.3 | 1.2 |
| Book Value Growth (%) | 0 | 0 | 0 |
See this page for the explanation of the data and charts
* All numbers are in millions except for per share data
| Per Share Data | Annuals | Quarterly | ||||||||||||||
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 |
| Ratios | Annuals | Quarterly | ||||||||||||||
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 Statement | Annuals (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 Sheet | Annuals (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 Statement | Annuals (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) | Annuals | Quarterly | ||||||||||||||
Fiscal Period |
Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Latest Q. | Mar12 | Jun12 | Sep12 | Dec12 | Mar13 |
| PE Ratio(ttm) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Price-to-Free-Cash-Flow ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| PS Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| EV-to-Revenue | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| EV-to-EBITDA | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| EV-to-EBIT | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Earnings Yield (Joel Greenblatt) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Forward Rate of Return | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Shiller PE Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Valuation and Quality | Annuals | Quarterly | ||||||||||||||
Fiscal Period |
Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Latest Q. | Mar12 | Jun12 | Sep12 | Dec12 | Mar13 |
| Market Cap | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Enterprise Value | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Month End Stock Price | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Net Cash (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Net Current Asset Value (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| DCF (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Median PS (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Altman Z-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Piotroski F-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Beneish M-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |