Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 7.5  15.2  2.2 
EBITDA Growth (%) -5.2  -17.8  -20.7 
Free Cash Flow Growth (%) -1509.1 
Book Value Growth (%) 1.2  1.2  6.5 

*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
Jan02 Jan03 Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Apr11 Apr12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue per Share ($)
62.57
67.83
77.18
64.38
70.73
76.00
80.70
89.34
124
124
120
35.12
23.97
25.05
32.40
38.14
EBITDA per Share
5.09
5.35
6.44
5.65
5.90
6.13
5.68
5.54
3.17
3.08
2.03
2.18
-0.17
0.09
1.14
0.97
Free Cashflow per Share
3.71
1.92
4.48
5.09
4.33
1.33
3.55
3.34
1.57
-3.27
-1.55
2.33
-3.15
-0.13
2.15
-0.42
Earnings per Share ($)
0.94
1.39
2.07
1.93
2.03
2.17
2.03
1.32
-1.31
-1.41
-2.00
0.71
-1.00
-0.78
-0.04
-0.18
Dividends Per Share
--
--
--
--
0.30
0.60
0.60
0.90
0.75
--
--
--
--
--
--
--
Book Value per Share
11.41
13.23
16.34
15.40
15.47
16.83
16.03
16.08
14.49
13.04
12.48
11.72
12.99
12.22
12.66
12.48
Month End Stock Price
25.10
12.55
25.01
32.70
42.42
38.93
33.93
16.42
10.99
20.75
13.34
12.07
20.75
13.27
16.84
13.34
RatiosAnnualsQuarterly
Fiscal Period
Jan02 Jan03 Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Apr11 Apr12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Return on Equity %
7.20
9.70
12.10
12.30
13.10
12.90
12.60
8.20
-9.00
-9.20
-3.20
25.60
-30.80
-23.20
1.20
-3.20
Return on Assets %
2.40
3.30
4.30
4.30
4.60
4.70
4.20
2.50
-2.10
-1.80
-0.40
4.80
-6.00
-4.00
0.40
-0.40
Return on Capital - Joel Greenblatt %
26.20
26.10
34.70
26.70
32.20
28.70
24.80
18.20
-9.90
-8.30
--
58.00
-38.00
-30.80
4.80
--
Debt to Equity
0.51
0.29
0.24
0.21
--
--
--
--
0.38
0.43
--
0.13
0.43
0.43
0.46
--
   
Gross Margin %
26.90
26.80
27.30
30.50
30.80
31.10
30.30
30.90
25.60
26.80
24.70
26.80
28.90
28.50
25.50
24.70
Operating Margin %
5.00
5.00
5.60
5.00
4.90
4.80
3.80
2.80
-0.90
-0.90
--
3.70
-5.10
-3.70
0.40
--
Net Margin %
1.30
1.90
2.60
2.90
2.90
2.90
2.50
1.50
-1.10
-1.00
-0.30
2.10
-4.20
-2.80
0.10
-0.30
   
Days Sales Outstanding
7.40
8.50
3.70
5.60
7.10
7.00
7.60
5.80
7.80
8.20
15.90
14.80
10.60
9.00
10.80
15.90
Days Inventory
132
132
129
137
136
137
132
124
96.40
109
97.00
92.50
145
171
116
97.00
Inventory Turnover
2.80
2.80
2.80
2.70
2.70
2.70
2.80
2.90
3.80
3.30
0.90
1.00
0.60
0.50
0.80
0.90
   
Debt to Revenue
0.09
0.06
0.05
0.05
--
--
--
--
0.05
0.05
--
0.04
0.24
0.21
0.18
--
COGS to Revenue
0.73
0.73
0.73
0.69
0.69
0.69
0.70
0.69
0.74
0.73
0.75
0.73
0.71
0.72
0.75
0.75
Inventory to Revenue
0.26
0.27
0.26
0.26
0.26
0.26
0.25
0.24
0.20
0.22
0.80
0.74
1.13
1.34
0.95
0.80
Interest Exp. to Revenue %
-0.75
-0.41
-0.34
-0.23
-0.03
0.03
0.13
--
-0.82
-0.50
-0.39
-0.36
-0.63
-0.62
-0.43
-0.39
   
Asset Turnover
1.86
1.76
1.70
1.48
1.61
1.65
1.67
1.71
1.95
1.89
0.52
0.58
0.37
0.36
0.43
0.52
Buyback Ratio
-61.20
-354
-40.80
-27.60
-42.40
-13.10
-23.00
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
--
--
--
--
0.15
0.28
0.30
0.68
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jan02 Jan03 Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Apr11 Apr12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue
4,870
5,269
5,951
4,874
5,103
5,261
5,411
5,122
6,999
7,129
6,942
2,439
1,380
1,454
1,885
2,224
Cost of Goods Sold
3,560
3,856
4,324
3,387
3,533
3,623
3,770
3,541
5,206
5,218
5,099
1,786
981
1,040
1,404
1,674
Gross Profit
1,310
1,413
1,627
1,487
1,570
1,638
1,641
1,581
1,793
1,911
1,843
653
399
414
480
550
   
Selling, General, &Admin. Expense
912
965
1,133
1,061
1,145
1,215
1,260
1,264
1,629
1,739
1,730
503
410
410
416
494
Earnings Before DDA
396
416
497
428
426
424
381
317
179
177
118
151
-9.71
5.18
66.10
56.81
   
Depreciation, Depletion and Amortization
150
152
167
184
174
171
173
174
245
238
236
61.64
60.31
59.38
58.96
57.11
   
Operating Income
246
264
330
244
252
253
208
143
-65.26
-61.30
-117
89.67
-70.02
-54.20
7.14
-0.29
Interest Income/Expense
-36.33
-21.51
-20.14
-11.03
-1.42
1.54
7.14
--
-57.35
-35.30
-34.46
-8.77
-8.63
-8.94
-8.12
-8.77
Net Income
63.97
99.95
152
143
147
151
136
75.92
-73.92
-68.87
-103
52.03
-57.73
-40.98
2.23
-6.06
   
Earnings per Share ($)
0.94
1.39
2.07
1.93
2.03
2.17
2.03
1.32
-1.31
-1.41
-2.00
0.71
-1.00
-0.78
-0.04
-0.18
Total Shares Outstanding
77.84
77.68
77.11
75.70
72.15
69.23
67.05
57.33
56.59
57.34
58.32
69.45
57.57
58.02
58.17
58.32
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Jan02 Jan03 Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Apr11 Apr12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Cash and cash equivalents
108
268
487
536
373
349
361
282
59.43
54.13
214
27.40
54.13
20.22
471
214
Accounts Receivable
98.57
122
60.53
74.64
99.12
100
112
81.00
150
160
387
397
160
144
225
387
Inventory
1,285
1,396
1,526
1,275
1,314
1,355
1,367
1,203
1,375
1,562
1,785
1,815
1,562
1,947
1,796
1,785
Other Current Assets
99.20
101
120
85.14
74.48
119
126
157
162
221
186
170
221
192
223
186
Total Current Assets
1,591
1,887
2,193
1,970
1,860
1,922
1,966
1,723
1,747
1,998
2,572
2,409
1,998
2,304
2,715
2,572
   
Property, Plant and Equipment
596
622
687
805
806
806
825
821
705
623
573
636
623
597
585
573
Intangible Assets
353
439
604
366
358
351
343
323
1,091
1,084
1,068
1,090
1,084
1,081
1,074
1,068
Other Long Term Assets
83.56
47.68
23.34
161
140
117
116
126
54.10
61.06
63.00
54.42
61.06
62.65
57.22
63.00
Total Assets
2,623
2,995
3,507
3,302
3,164
3,197
3,250
2,994
3,596
3,765
4,276
4,190
3,765
4,045
4,431
4,276
   
Accounts Payable
1,140
1,231
1,442
1,326
1,513
1,497
1,590
1,457
1,735
1,827
1,924
2,399
1,827
2,174
1,919
1,924
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
--
--
--
--
--
--
--
18.81
--
--
387
--
--
--
297
387
Total Current Liabilities
1,140
1,231
1,442
1,326
1,513
1,497
1,590
1,476
1,735
1,827
2,310
2,399
1,827
2,174
2,217
2,310
   
Long-Term Debt
449
300
300
245
--
--
--
--
313
324
--
102
324
303
338
--
Other Long-Term Liabilities
146
436
506
565
536
535
585
597
729
866
1,238
876
866
858
1,140
1,238
Total Liabilities
1,735
1,968
2,248
2,136
2,048
2,032
2,175
2,072
2,777
3,018
3,548
3,376
3,018
3,336
3,695
3,548
   
Common Stock
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
Retained Earnings
292
392
544
386
513
600
697
721
562
482
421
544
482
436
434
421
Additional Paid-In Capital
728
829
914
986
1,091
1,169
1,233
1,262
1,323
1,341
1,383
1,338
1,341
1,348
1,378
1,383
Treasury Stock
-117
-181
-190
-196
-479
-598
-846
-1,048
-1,054
-1,058
-1,060
-1,056
-1,058
-1,059
-1,059
-1,060
Total Equity
888
1,028
1,260
1,166
1,116
1,165
1,075
922
820
748
728
814
748
709
736
728
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jan02 Jan03 Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Apr11 Apr12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Net Income
63.97
99.95
152
123
147
151
136
75.92
-73.96
-68.87
-105
52.03
-57.73
-40.98
-0.58
-6.06
Depreciation, Depletion and Amortization
150
152
167
184
174
171
173
174
245
238
236
61.64
60.31
59.38
58.96
57.11
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
5.69
--
--
--
--
--
--
--
--
Cash Flow from Others
243
77.47
191
263
179
-50.13
126
128
28.30
-193
-67.45
96.24
-144
0.78
107
-31.40
Cash Flow from Operations
457
329
509
570
500
271
435
383
199
-24.11
62.97
210
-141
19.18
166
19.65
   
Investment for Property, Plant & Equipement
-169
-180
-163
-185
-187
-179
-197
-192
-111
-164
-151
-47.96
-40.08
-26.46
-40.50
-44.14
Cash Flow from Acquisitions
-13.41
-123
-144
-154
--
--
--
--
--
3.47
--
-11.06
--
--
--
--
Cash Flow from Investing
-196
-311
-311
-303
-176
-167
-180
-194
-112
-173
-170
-29.98
-47.70
-33.50
-37.52
-51.29
   
Net Issuance of Stock
39.13
290
56.17
27.68
-221
-99.20
-217
-201
-1.84
-4.09
-3.66
-0.13
-2.44
-0.36
-0.73
-0.14
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
191
381
-0.04
-0.00
--
--
381
Net Issuance of Debt
-218
-149
--
-41.50
-245
--
--
--
-41.30
11.10
-102
-408
223
-21.40
35.60
-338
Cash Flow for Dividends
--
--
--
--
-20.92
-39.91
-39.34
-51.58
-44.78
-7.08
-11.85
-3.12
-3.96
--
-3.94
-3.94
Other Financing
0.00
--
-35.01
-0.00
0.00
11.32
14.63
9.71
-0.42
0.91
29.77
235
-0.34
2.17
292
-264
Cash Flow from Financing
-179
141
21.17
-13.82
-487
-128
-242
-243
-88.34
192
293
-176
216
-19.59
323
-226
   
Net Change in Cash
82.22
159
220
253
-163
-23.82
12.28
-53.47
-1.54
-5.30
186
3.76
26.73
-33.91
451
-257
   
Free Cash Flow
289
149
346
385
313
91.88
238
191
88.57
-188
-88.21
162
-182
-7.28
125
-24.49
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Jan02 Jan03 Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Apr11 Apr12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
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
Jan02 Jan03 Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Apr11 Apr12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
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:

BKS 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