Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 11.4  10.8  4.4 
EBITDA Growth (%) 12.9  9.3  1.4 
Free Cash Flow Growth (%) 18.3  12.2  -7.6 
Book Value Growth (%) 8.1  2.6  4.6 

*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 ($)
13.62
15.45
16.40
18.57
20.81
23.92
25.61
28.75
33.18
35.05
35.44
8.58
8.73
8.54
9.20
8.97
EBITDA per Share
3.16
3.92
4.66
4.92
6.02
6.66
7.73
9.13
7.17
10.77
10.00
2.74
2.77
2.78
2.47
1.98
Free Cashflow per Share
1.81
1.90
2.81
2.26
4.36
4.36
5.48
6.06
7.24
6.74
6.61
1.69
0.52
2.00
2.55
1.54
Earnings per Share ($)
1.60
2.82
3.12
2.55
3.84
4.06
4.60
5.32
3.69
6.16
5.67
1.60
1.54
1.50
1.55
1.08
Dividends Per Share
0.45
0.47
0.50
0.54
0.58
0.62
0.66
0.70
0.74
0.78
0.79
0.19
0.19
0.20
0.20
0.20
Book Value per Share
9.94
12.69
14.22
15.88
17.46
19.29
22.16
17.25
20.41
22.82
23.01
22.00
22.58
22.43
23.23
23.01
Month End Stock Price
40.78
63.98
65.92
82.97
94.80
84.26
77.90
91.77
85.50
97.74
101
98.72
107
105
97.74
101
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
16.10
22.30
21.90
16.00
22.00
21.10
21.00
31.20
18.40
27.50
19.20
29.60
28.00
27.20
26.80
19.20
Return on Assets %
10.00
15.10
14.90
11.90
16.40
15.60
15.80
16.10
8.30
12.80
8.80
14.00
13.60
13.20
12.40
8.80
Return on Capital - Joel Greenblatt %
107
96.50
92.30
67.90
75.80
71.90
77.30
84.40
60.40
89.60
59.60
85.60
84.40
86.80
78.80
59.60
Debt to Equity
0.16
0.11
0.20
0.09
0.08
0.08
0.07
0.60
0.68
0.73
0.74
0.66
0.63
0.68
0.73
0.74
   
Gross Margin %
57.50
60.10
61.50
61.10
60.70
61.20
62.20
62.50
62.10
62.00
60.10
61.70
61.50
62.30
62.30
60.10
Operating Margin %
20.10
22.10
24.80
22.70
25.30
24.10
26.50
27.90
17.60
26.10
17.20
27.40
27.10
27.90
22.30
17.20
Net Margin %
11.80
18.30
19.00
13.70
18.50
17.00
18.20
18.70
11.30
17.90
12.30
19.00
18.00
17.90
16.80
12.30
   
Days Sales Outstanding
57.10
63.90
55.20
61.50
60.00
58.70
63.70
61.80
61.60
59.30
55.10
63.00
62.00
59.80
57.40
55.10
Days Inventory
93.70
86.60
90.70
106
103
106
112
111
106
107
0.10
106
105
112
104
0.10
Inventory Turnover
3.90
4.20
4.00
3.40
3.50
3.50
3.20
3.30
3.40
3.40
887
0.90
0.90
0.80
0.90
887
   
Debt to Revenue
0.12
0.09
0.17
0.08
0.07
0.06
0.06
0.36
0.42
0.48
1.90
1.70
1.64
1.79
1.85
1.90
COGS to Revenue
0.43
0.40
0.39
0.39
0.39
0.39
0.38
0.37
0.38
0.38
0.40
0.38
0.38
0.38
0.38
0.40
Inventory to Revenue
0.11
0.10
0.10
0.11
0.11
0.11
0.12
0.11
0.11
0.11
--
0.44
0.45
0.47
0.43
--
Interest Exp. to Revenue %
-0.87
-0.26
0.36
0.55
0.85
-0.49
-0.47
-0.60
-1.14
-1.15
-1.54
-1.30
-1.31
-1.20
-1.29
-1.54
   
Asset Turnover
0.85
0.82
0.78
0.87
0.89
0.92
0.87
0.86
0.74
0.71
0.18
0.19
0.19
0.18
0.18
0.18
Buyback Ratio
-21.70
-21.00
-13.10
-20.40
-14.70
-11.00
-4.00
-6.30
--
--
--
--
--
--
--
--
Dividend Payout Ratio
0.28
0.17
0.16
0.21
0.15
0.15
0.14
0.13
0.20
0.12
0.18
0.12
0.12
0.13
0.13
0.18
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
1,433
1,656
1,771
1,986
2,202
2,452
2,535
2,720
2,896
2,958
2,968
730
743
723
763
740
Cost of Goods Sold
609
660
683
773
865
952
959
1,020
1,097
1,125
1,141
279
286
273
288
295
Gross Profit
824
996
1,089
1,212
1,338
1,500
1,576
1,700
1,799
1,833
1,827
451
457
450
475
445
   
Selling, General, &Admin. Expense
448
521
535
616
645
710
683
760
1,041
817
831
202
205
197
213
216
Research &Development
87.40
112
115
146
136
199
180
185
185
203
214
48.20
50.10
52.20
52.70
59.30
Earnings Before DDA
333
421
503
526
637
682
765
864
626
909
839
234
236
235
205
163
   
Depreciation, Depletion and Amortization
44.70
54.70
63.80
74.90
80.00
90.90
93.50
105
115
136
138
33.40
34.40
33.60
34.90
35.40
   
Operating Income
288
366
439
451
557
591
672
759
511
773
700
200
201
202
170
128
Interest Income/Expense
-12.50
-4.30
6.30
11.00
18.80
-12.10
-11.80
-16.40
-32.90
-34.10
-39.60
-9.50
-9.70
-8.70
-9.80
-11.40
Net Income
169
303
337
272
406
417
460
509
328
530
482
139
134
129
128
90.70
   
Earnings per Share ($)
1.60
2.82
3.12
2.55
3.84
4.06
4.60
5.32
3.69
6.16
5.67
1.60
1.54
1.50
1.55
1.08
Total Shares Outstanding
105
107
108
107
106
103
99.00
94.60
87.30
84.40
82.50
85.10
85.10
84.60
82.90
82.50
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
422
545
758
517
571
592
674
641
596
896
879
675
714
809
896
879
Accounts Receivable
224
290
268
335
362
394
442
461
489
481
449
505
506
475
481
449
Inventory
157
157
170
225
245
275
295
309
319
329
0.33
324
331
336
329
0.33
Other Current Assets
72.50
61.80
68.60
57.30
64.70
92.90
79.90
118
281
142
468
242
195
165
142
468
Total Current Assets
875
1,054
1,264
1,134
1,242
1,354
1,492
1,529
1,686
1,847
1,796
1,746
1,745
1,785
1,847
1,796
   
Property, Plant and Equipment
223
261
310
343
345
333
333
328
355
359
357
361
355
354
359
357
Intangible Assets
492
600
591
722
773
822
914
1,148
1,768
1,836
1,817
1,750
1,719
1,694
1,836
1,817
Other Long Term Assets
102
94.10
100
78.70
116
156
168
167
122
109
108
96.80
97.10
98.70
109
108
Total Assets
1,692
2,009
2,266
2,277
2,476
2,666
2,907
3,172
3,931
4,151
4,077
3,954
3,917
3,933
4,151
4,077
   
Accounts Payable
311
280
241
260
269
267
282
317
600
448
416
497
432
403
448
416
Current Portion of Long-Term Debt
16.60
0.10
301
--
0.80
--
--
80.50
305
--
--
331
304
382
--
--
Other Current Liabilities
94.40
110
99.20
36.30
12.40
5.70
--
--
--
--
--
0.00
0.00
0.00
--
--
Total Current Liabilities
422
390
641
296
282
273
282
398
904
448
416
828
736
785
448
416
   
Long-Term Debt
152
151
0.80
151
150
150
150
897
909
1,410
1,409
909
910
911
1,410
1,409
Other Long-Term Liabilities
72.90
107
88.10
133
196
266
282
245
336
368
354
346
349
339
368
354
Total Liabilities
646
649
730
579
628
689
713
1,540
2,149
2,226
2,179
2,082
1,995
2,035
2,226
2,179
   
Common Stock
12.90
26.20
26.00
25.80
25.00
24.80
24.00
21.30
21.20
20.40
20.10
21.00
21.00
20.60
20.40
20.10
Retained Earnings
703
858
986
1,027
956
1,080
1,133
520
478
473
410
509
555
480
473
410
Additional Paid-In Capital
339
449
555
660
824
967
1,061
1,146
1,350
1,513
1,547
1,400
1,446
1,481
1,513
1,547
Total Equity
1,046
1,360
1,536
1,698
1,848
1,977
2,194
1,632
1,782
1,926
1,899
1,872
1,922
1,898
1,926
1,899
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
169
303
337
272
406
417
461
510
328
530
482
139
134
129
128
90.70
Depreciation, Depletion and Amortization
44.70
54.70
63.80
74.90
80.00
90.90
93.50
105
115
136
138
33.40
34.40
33.60
34.90
35.40
Cash Flow from Others
49.60
-80.30
0.20
-13.70
66.30
8.80
64.40
23.30
278
-5.20
16.10
-6.40
-100
30.60
70.90
14.90
Cash Flow from Operations
263
277
401
333
553
516
619
638
722
661
637
166
68.00
194
234
141
   
Investment for Property, Plant & Equipement
-72.10
-74.00
-97.20
-91.90
-91.40
-69.60
-76.60
-64.80
-89.30
-92.00
-84.60
-21.50
-24.00
-24.10
-22.40
-14.10
Cash Flow from Acquisitions
-70.50
-64.00
-8.30
-170
-42.90
-166
-113
-290
-539
-140
-143
--
--
--
-140
-3.00
Cash Flow from Investing
-185
-86.90
-166
-358
-113
-152
-189
-355
-772
-98.20
-119
2.70
50.40
6.90
-158
-18.10
   
Net Issuance of Stock
-22.90
-22.30
-99.30
-146
-363
-181
-324
-1,038
-281
-472
-482
-122
-54.80
-196
-99.90
-131
Net Issuance of Debt
14.60
-16.60
149
-151
--
-0.80
--
827
224
190
164
26.00
-27.00
78.00
113
--
Cash Flow for Dividends
-46.80
-49.20
-52.70
-56.30
-60.10
-62.20
-65.40
-66.90
-64.60
-66.70
-66.90
-16.50
-16.20
-17.20
-16.80
-16.70
Other Financing
-0.00
--
--
24.60
36.50
28.00
10.70
-32.70
125
86.30
78.40
19.20
35.20
21.20
10.70
11.30
Cash Flow from Financing
-55.10
-88.10
-2.60
-328
-387
-216
-378
-311
3.90
-263
-306
-93.50
-62.80
-114
6.60
-137
   
Net Change in Cash
43.70
123
213
-338
72.20
104
82.30
-33.00
-45.00
300
205
78.20
39.40
95.10
87.20
-17.00
   
Free Cash Flow
191
203
304
241
461
447
543
573
632
569
552
144
44.00
169
212
127
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:

BCR 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