Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 19.5  11.7  12.5 
EBITDA Growth (%) 25  12.5  11 
Free Cash Flow Growth (%) 19.4  12.5  1.4 
Book Value Growth (%) 31.5  11.3  10.6 

*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 ($)
1.78
2.04
2.35
3.45
4.75
5.51
5.63
6.23
7.33
8.40
8.54
1.95
2.05
2.08
2.33
2.08
EBITDA per Share
0.59
0.81
0.99
0.83
2.04
2.53
2.70
3.01
3.51
4.00
4.02
0.93
0.97
1.01
1.09
0.95
Free Cashflow per Share
0.57
0.73
0.94
1.07
1.43
2.08
1.80
1.64
3.03
2.89
3.03
0.83
0.69
0.71
0.67
0.96
Earnings per Share ($)
0.34
0.53
0.65
0.19
1.02
1.29
1.27
1.64
1.91
2.14
2.20
0.48
0.53
0.54
0.59
0.54
Book Value per Share
1.99
2.66
3.34
7.00
7.90
13.63
14.30
16.41
18.59
20.43
21.08
19.13
19.18
20.01
20.44
21.08
Month End Stock Price
9.93
16.03
21.35
21.75
41.46
27.89
43.46
52.07
57.28
67.34
81.42
65.02
63.11
73.40
67.34
81.42
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
16.80
19.70
19.50
2.60
12.80
9.40
8.90
10.00
10.30
10.50
10.00
10.00
11.20
10.80
11.60
10.00
Return on Assets %
11.90
14.40
14.40
1.60
8.50
6.00
6.10
7.20
7.40
7.80
8.00
7.20
8.00
8.00
8.80
8.00
Debt to Equity
--
--
--
0.23
0.09
0.24
0.17
0.10
0.07
0.03
0.01
0.06
0.06
0.04
0.03
0.01
   
Gross Margin %
81.10
99.00
84.80
78.50
79.70
80.90
81.20
82.60
82.80
82.50
81.70
81.50
82.20
82.90
83.40
81.70
Operating Margin %
26.70
34.20
37.20
13.70
32.90
35.50
35.50
37.80
38.40
36.90
35.20
36.60
36.50
37.40
37.00
35.20
Net Margin %
18.80
25.70
27.80
5.40
21.40
23.30
22.50
26.40
26.10
25.50
25.80
24.60
25.80
26.20
25.40
25.80
   
Days Sales Outstanding
117
51.00
102
124
110
120
109
141
131
143
122
125
127
115
129
122
   
Debt to Revenue
--
--
--
0.47
0.16
0.58
0.44
0.28
0.18
0.07
0.13
0.63
0.55
0.41
0.24
0.13
COGS to Revenue
0.16
0.14
0.13
0.22
0.20
0.19
0.19
0.17
0.17
0.17
0.18
0.19
0.18
0.17
0.17
0.18
Interest Exp. to Revenue %
--
--
--
-1.14
-0.50
-0.79
-1.68
-0.44
-0.05
0.09
0.18
0.05
0.08
0.07
0.14
0.18
   
Asset Turnover
0.63
0.56
0.52
0.30
0.40
0.26
0.27
0.27
0.28
0.31
0.08
0.07
0.08
0.08
0.09
0.08
Buyback Ratio
-35.30
-17.00
-13.70
-44.20
-9.70
-8.30
-1.30
-1.00
-1.20
-1.20
-2.50
-2.50
--
-2.60
--
-2.50
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
114
135
158
264
385
478
517
580
691
798
810
185
195
197
221
198
Cost of Goods Sold
18.48
18.28
20.46
56.73
78.05
91.41
97.24
101
119
140
141
34.34
34.74
33.76
36.68
36.23
Gross Profit
92.03
133
134
207
307
387
420
479
572
659
669
151
160
163
184
161
   
Selling, General, &Admin. Expense
36.87
39.82
43.29
86.90
115
135
137
155
180
205
210
45.25
48.98
49.20
61.75
50.01
Research &Development
23.79
26.28
30.69
49.41
56.48
71.59
79.86
88.99
109
133
137
31.50
33.42
33.51
34.21
36.01
Earnings Before DDA
37.42
53.57
66.95
63.62
166
220
248
280
332
380
381
88.54
92.34
95.40
103
90.23
   
Depreciation, Depletion and Amortization
7.10
7.59
8.11
27.46
38.95
50.09
64.19
60.83
65.96
85.42
85.39
20.71
21.21
21.75
21.75
20.68
   
Operating Income
30.32
45.98
58.84
36.16
127
170
183
219
266
294
296
67.83
71.13
73.65
81.64
69.55
Interest Income/Expense
--
--
--
-3.01
-1.91
-3.77
-8.66
-2.58
-0.33
0.70
0.98
0.08
0.16
0.14
0.31
0.36
Net Income
21.31
34.57
43.90
14.16
82.39
112
116
153
181
203
209
45.54
50.26
51.62
56.06
51.02
   
Earnings per Share ($)
0.34
0.53
0.65
0.19
1.02
1.29
1.27
1.64
1.91
2.14
2.20
0.48
0.53
0.54
0.59
0.54
Total Shares Outstanding
63.75
65.96
67.38
76.40
81.14
86.77
91.79
93.21
94.38
94.95
95.17
95.19
94.93
94.76
94.94
95.17
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
83.01
138
194
104
172
234
344
473
472
577
651
558
552
555
577
651
Accounts Receivable
36.23
18.79
44.20
89.69
116
157
154
224
248
313
264
255
271
249
313
264
Other Current Assets
3.31
27.02
4.05
20.98
17.54
5.99
17.83
17.69
19.73
23.34
16.03
17.19
18.03
21.39
23.34
16.03
Total Current Assets
123
184
242
215
305
397
515
715
740
913
932
831
841
826
913
932
   
Property, Plant and Equipment
5.80
5.55
6.36
25.53
29.08
36.81
35.13
36.92
45.64
52.25
50.82
46.81
51.66
51.18
52.25
50.82
Intangible Assets
50.03
48.39
53.87
634
631
1,421
1,361
1,313
1,609
1,602
1,582
1,595
1,577
1,622
1,602
1,582
Other Long Term Assets
0.96
1.46
2.80
3.02
3.61
9.15
8.42
61.92
54.00
39.38
35.29
44.20
43.62
59.61
39.38
35.29
Total Assets
179
240
306
878
969
1,865
1,920
2,127
2,448
2,607
2,600
2,517
2,513
2,558
2,607
2,600
   
Accounts Payable
0.99
20.27
30.64
64.15
65.35
69.85
70.59
79.39
105
117
85.20
84.97
90.59
97.52
117
85.20
Current Portion of Long-Term Debt
--
--
--
13.93
7.72
29.63
26.76
31.96
74.42
53.15
26.57
90.36
79.72
79.72
53.15
26.57
Other Current Liabilities
50.64
43.91
49.89
101
123
168
169
200
259
307
308
282
294
276
307
308
Total Current Liabilities
51.62
64.18
80.53
179
196
268
267
311
439
477
419
457
464
453
477
419
   
Long-Term Debt
--
--
--
109
52.43
250
199
128
53.15
--
--
26.57
26.57
--
--
--
Other Long-Term Liabilities
0.65
--
--
54.56
79.79
164
142
158
202
190
175
213
202
209
190
175
Total Liabilities
52.27
64.18
80.53
343
328
682
608
597
694
667
594
696
692
662
667
594
   
Common Stock
0.17
0.33
0.33
0.39
0.78
0.90
0.90
0.92
0.93
0.93
0.93
0.93
0.93
0.93
0.93
0.93
Retained Earnings
101
135
179
193
274
386
502
655
836
1,039
1,091
882
932
983
1,039
1,091
Additional Paid-In Capital
44.54
50.87
59.54
345
355
807
802
857
906
927
916
927
935
935
927
916
Treasury Stock
-22.77
-17.70
-18.34
-11.65
-5.18
-9.08
-0.85
--
--
-36.15
-1.62
--
-54.19
-37.62
-36.15
-1.62
Total Equity
127
175
225
535
641
1,183
1,313
1,530
1,754
1,940
2,006
1,821
1,821
1,896
1,940
2,006
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
21.31
34.57
43.90
14.16
82.39
112
116
153
181
203
209
45.54
50.26
51.62
56.06
51.02
Depreciation, Depletion and Amortization
7.10
7.59
8.11
27.46
38.95
50.09
64.19
60.83
65.96
85.42
85.39
20.71
21.21
21.75
21.75
20.68
Cash Flow from Others
10.40
9.21
15.82
48.08
5.79
34.94
-6.89
-47.07
61.03
9.51
15.89
17.35
3.40
-3.01
-8.23
23.73
Cash Flow from Operations
38.81
51.37
67.83
89.70
127
197
174
167
308
298
310
83.60
74.87
70.36
69.59
95.43
   
Investment for Property, Plant & Equipement
-2.76
-3.19
-4.48
-7.84
-10.86
-16.64
-8.31
-14.26
-22.06
-23.98
-23.32
-4.74
-9.59
-3.55
-6.10
-4.09
Cash Flow from Acquisitions
-21.75
--
-4.39
-297
-0.12
-320
--
--
-269
-45.08
-45.08
--
--
-46.40
1.32
--
Cash Flow from Investing
-15.89
-53.19
28.16
-295
-15.42
-338
-10.73
-6.65
-292
-68.96
-68.33
-4.74
-9.51
-49.91
-4.79
-4.12
   
Net Issuance of Stock
7.51
5.89
-1.46
6.26
-0.06
-0.71
-38.39
1.59
-10.54
-93.03
-92.87
1.12
-61.59
1.33
-33.89
1.27
Net Issuance of Debt
--
--
--
121
-63.18
219
-54.23
-65.91
-31.98
-74.42
-90.36
-10.64
-10.64
-26.57
-26.57
-26.58
Other Financing
--
--
--
3.25
7.41
-0.54
28.53
34.68
32.84
42.61
44.10
11.93
7.71
4.27
18.70
13.42
Cash Flow from Financing
7.51
5.89
-1.46
131
-55.83
218
-64.09
-29.64
-9.68
-125
-139
2.40
-64.51
-20.97
-41.76
-11.88
   
Net Change in Cash
31.84
5.51
92.62
-71.85
62.91
60.95
108
137
-0.65
105
93.15
86.02
-6.36
3.40
21.82
74.29
   
Free Cash Flow
36.05
48.18
63.34
81.85
116
180
165
153
286
274
287
78.85
65.28
66.81
63.49
91.35
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:

ANSS 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