Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -23  0.8  -25.3 
EBITDA Growth (%) -1070.8 
Free Cash Flow Growth (%) -39.1  -44.3  -66.7 
Book Value Growth (%) -15.1  41.1  -34.7 

*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 ($)
7,258
17.77
28.46
31.41
32.09
36.69
27.21
32.17
39.47
31.67
28.91
8.80
8.39
7.41
7.07
6.04
EBITDA per Share
1,049
2.83
6.91
5.70
5.89
6.05
5.44
6.49
0.65
-8.11
-8.64
1.13
-10.70
0.78
0.69
0.59
Free Cashflow per Share
992
1.15
0.95
0.82
1.43
0.89
1.84
2.86
0.52
0.09
0.01
0.19
-0.85
0.30
0.46
0.10
Earnings per Share ($)
237
0.58
1.92
0.67
0.70
0.25
0.63
0.79
-3.76
-11.06
-11.43
-0.13
-10.14
-0.21
-0.58
-0.50
Book Value per Share
3,819
10.26
7.33
6.36
7.25
4.87
28.26
21.81
41.24
22.55
22.03
33.72
23.04
23.13
22.53
22.03
Month End Stock Price
--
--
19.21
14.23
32.48
16.19
43.38
60.03
20.43
9.74
8.21
15.21
8.71
6.57
9.74
8.21
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
6.20
5.60
26.20
10.50
9.70
5.10
2.20
3.60
-9.10
-49.10
-9.20
-1.60
-176
-3.60
-10.40
-9.20
Return on Assets %
1.70
0.60
4.40
1.60
1.70
0.60
1.10
1.80
-4.10
-18.60
-3.60
-0.80
-67.20
-1.60
-4.00
-3.60
Return on Capital - Joel Greenblatt %
2.60
150
31.70
14.70
10.80
8.80
8.60
5.00
-5.00
-27.60
-5.20
-4.00
-104
-3.20
-1.60
-5.20
Debt to Equity
1.18
2.67
1.87
2.10
1.78
2.67
0.31
0.28
0.40
0.68
0.70
0.40
0.59
0.59
0.68
0.70
   
Gross Margin %
19.70
22.20
28.90
24.40
24.00
21.80
26.80
26.00
19.20
16.70
11.80
14.80
10.70
12.70
30.00
11.80
Operating Margin %
2.60
12.00
14.70
6.60
5.00
3.80
4.70
4.40
-8.00
-40.10
-9.80
-1.50
-143
-5.10
-2.80
-9.80
Net Margin %
3.30
3.30
6.80
2.10
2.20
0.70
2.30
2.40
-9.50
-34.90
-8.30
-1.50
-121
-2.80
-8.20
-8.30
   
Days Sales Outstanding
23.70
54.60
30.50
29.70
24.70
29.20
34.00
26.20
33.10
21.90
27.40
20.70
26.30
25.40
24.40
27.40
Days Inventory
7.90
41.90
37.80
12.10
14.20
15.60
35.20
24.90
31.30
25.00
32.30
30.50
27.80
29.20
33.20
32.30
Inventory Turnover
46.30
8.70
9.70
30.20
25.60
23.40
10.40
14.60
11.70
14.60
2.80
3.00
3.30
3.10
2.70
2.80
   
Debt to Revenue
0.62
1.54
0.48
0.43
0.40
0.36
0.32
0.19
0.42
0.49
2.54
1.53
1.62
1.83
2.17
2.54
COGS to Revenue
0.80
0.78
0.71
0.76
0.76
0.78
0.73
0.74
0.81
0.83
0.88
0.85
0.89
0.87
0.70
0.88
Inventory to Revenue
0.02
0.09
0.07
0.03
0.03
0.03
0.07
0.05
0.07
0.06
0.31
0.29
0.27
0.28
0.26
0.31
Interest Exp. to Revenue %
-4.40
-5.78
-4.42
-4.18
-3.37
-2.72
-3.25
-1.79
-1.94
-2.79
-4.38
-2.29
-2.45
-2.82
-3.80
-4.38
   
Asset Turnover
0.53
0.18
0.66
0.75
0.78
0.86
0.49
0.76
0.43
0.53
0.10
0.12
0.14
0.13
0.12
0.10
Buyback Ratio
--
-3,437
-0.70
-24.10
-14.20
-32.30
--
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
994
445
1,317
1,470
1,490
1,690
2,496
3,917
7,109
6,975
6,374
1,935
1,848
1,634
1,558
1,334
Cost of Goods Sold
798
346
936
1,111
1,132
1,322
1,828
2,899
5,744
5,812
5,344
1,648
1,650
1,427
1,091
1,176
Gross Profit
196
98.81
381
359
358
368
668
1,018
1,365
1,163
1,030
286
198
207
468
158
   
Selling, General, &Admin. Expense
45.27
24.65
50.71
53.15
60.10
69.10
170
181
381
210
188
65.06
46.01
49.60
49.16
43.63
Earnings Before DDA
144
70.86
320
267
273
279
499
790
117
-1,785
-1,903
247
-2,357
172
152
130
   
Depreciation, Depletion and Amortization
118
17.61
126
170
199
214
381
616
686
1,011
995
277
283
255
197
261
   
Operating Income
26.04
53.25
194
96.88
74.63
64.98
117
174
-569
-2,796
-2,898
-29.21
-2,640
-83.66
-44.06
-131
Interest Income/Expense
-43.72
-25.70
-58.23
-61.51
-50.14
-45.97
-81.06
-70.01
-138
-195
-209
-44.34
-45.21
-46.02
-59.21
-58.38
Net Income
32.50
14.48
88.90
31.42
32.61
11.55
58.01
95.55
-677
-2,437
-2,519
-29.12
-2,235
-46.15
-128
-111
   
Earnings per Share ($)
237
0.58
1.92
0.67
0.70
0.25
0.63
0.79
-3.76
-11.06
-11.43
-0.13
-10.14
-0.21
-0.58
-0.50
Total Shares Outstanding
0.14
25.02
46.28
46.81
46.42
46.06
91.70
122
180
220
221
220
220
220
221
221
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
7.65
470
22.43
33.72
50.07
42.33
466
555
586
731
610
488
252
342
731
610
Accounts Receivable
64.63
66.48
110
120
101
135
233
281
645
418
402
440
535
455
418
402
Inventory
17.25
39.72
96.90
36.77
44.12
56.51
176
198
492
398
418
552
504
457
398
418
Other Current Assets
401
42.97
30.27
50.55
48.57
63.50
177
342
758
786
740
740
676
778
786
740
Total Current Assets
491
619
260
241
244
298
1,052
1,376
2,480
2,333
2,170
2,220
1,966
2,033
2,333
2,170
   
Property, Plant and Equipment
714
517
591
657
701
737
1,174
3,115
11,106
9,647
9,462
2,723
9,878
9,759
9,647
9,462
Intangible Assets
469
1,367
1,125
1,035
949
895
2,740
545
2,604
796
781
10,777
1,040
1,010
796
781
Other Long Term Assets
192
41.59
32.60
17.16
14.15
37.59
157
144
320
313
435
421
457
303
313
435
Total Assets
1,865
2,545
2,008
1,950
1,908
1,968
5,123
5,179
16,511
13,090
12,847
16,141
13,341
13,105
13,090
12,847
   
Accounts Payable
186
630
217
204
204
255
402
435
935
988
1,175
1,459
1,400
1,226
988
1,175
Current Portion of Long-Term Debt
43.31
--
--
--
--
16.75
33.50
11.84
46.03
95.02
105
53.53
68.72
80.61
95.02
105
Other Current Liabilities
12.37
--
--
--
--
-0.00
--
--
785
140
--
--
-0.00
--
140
--
Total Current Liabilities
242
630
217
204
204
272
435
447
1,766
1,223
1,280
1,512
1,469
1,307
1,223
1,280
   
Long-Term Debt
573
685
635
627
600
583
757
742
2,922
3,291
3,277
2,913
2,920
2,913
3,291
3,277
Other Long-Term Liabilities
527
973
816
822
768
889
1,340
1,334
4,395
3,608
3,427
4,305
3,878
3,788
3,608
3,427
Total Liabilities
1,342
2,288
1,669
1,652
1,572
1,744
2,531
2,523
9,083
8,122
7,984
8,729
8,266
8,007
8,122
7,984
   
Common Stock
0.14
0.41
0.45
0.46
0.46
0.47
1.21
1.24
2.31
2.32
2.33
2.32
2.32
2.32
2.32
2.33
Retained Earnings
62.06
-0.72
80.15
63.22
86.80
89.33
399
494
-183
-2,673
-2,784
-216
-2,500
-2,546
-2,673
-2,784
Additional Paid-In Capital
518
186
260
279
294
317
2,194
2,239
8,074
8,076
8,081
8,079
8,068
8,072
8,076
8,081
Treasury Stock
--
--
--
-11.89
-47.25
-88.63
-8.87
-50.54
-263
-270
-271
-269
-270
-270
-270
-271
Total Equity
523
257
339
298
336
224
2,591
2,656
7,428
4,968
4,864
7,412
5,075
5,098
4,968
4,864
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
32.50
14.48
88.90
31.42
32.61
11.55
58.01
95.55
-677
-2,437
-2,519
-29.12
-2,234
-46.15
-128
-111
Depreciation, Depletion and Amortization
118
17.61
126
170
199
214
381
616
686
1,011
995
277
283
255
197
261
Cash Flow from Others
82.87
30.17
-30.98
24.17
9.74
9.05
-83.13
-18.40
678
1,945
1,941
-80.82
1,920
-38.78
144
-84.72
Cash Flow from Operations
233
62.25
184
226
241
234
356
694
687
518
417
167
-31.28
170
213
65.40
   
Investment for Property, Plant & Equipement
-97.15
-33.57
-140
-187
-174
-193
-187
-345
-593
-498
-417
-126
-156
-105
-112
-44.19
Cash Flow from Acquisitions
--
-905
--
--
--
--
--
--
-711
--
--
--
--
--
--
--
Cash Flow from Investing
-95.47
-935
-130
-200
-165
-201
-282
-508
-1,147
-673
-588
-251
-187
-62.73
-172
-166
   
Net Issuance of Stock
--
492
0.47
-4.32
-30.63
-35.54
-8.87
-41.66
-212
-7.51
-2.12
-6.33
-0.48
-0.18
-0.52
-0.94
Net Issuance of Debt
--
--
--
--
--
--
-281
-65.45
699
318
307
-7.53
-9.24
-17.10
352
-18.39
Cash Flow for Dividends
--
-1.00
-452
-9.09
-9.03
-9.03
--
--
--
--
--
--
--
--
--
--
Other Financing
-152
852
-50.00
-1.10
-19.47
3.19
5.37
10.91
4.32
-11.37
-11.51
0.14
-7.42
-0.28
-3.81
0.00
Cash Flow from Financing
-152
1,343
-502
-14.51
-59.14
-41.37
-285
-96.20
491
299
294
-13.72
-17.14
-17.56
348
-19.32
   
Net Change in Cash
-14.14
470
-448
11.29
16.35
-7.75
-210
88.90
31.11
145
123
-98.38
-235
90.01
389
-120
   
Free Cash Flow
136
28.68
43.99
38.45
66.57
41.10
169
349
93.16
20.28
0.63
40.86
-187
65.56
101
21.21
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
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:

ANR 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