Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  13.30  9.50 
EBITDA Growth (%) 0.00  -6.30  -0.50 
EBIT Growth (%) 0.00  -15.60  -12.30 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 0.00  14.00  26.50 

*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:
Embed
Video Video Tutorial Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listDownload 15-Y Financial PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
Revenue per Share ($)
--
52.09
55.28
53.10
58.00
80.49
79.37
84.88
87.69
20.14
20.88
21.95
22.01
22.85
EBITDA per Share ($)
--
4.57
3.32
14.65
6.19
8.04
9.52
8.52
9.06
1.51
2.35
1.85
2.85
2.01
EBIT per Share ($)
--
2.31
1.25
12.64
4.17
4.82
6.16
4.46
4.93
0.55
1.32
0.85
1.79
0.97
Earnings per Share (diluted) ($)
--
1.12
0.43
7.75
3.12
1.66
2.72
4.80
5.29
-0.04
0.52
0.60
3.88
0.29
Free Cashflow per Share ($)
--
3.87
0.91
8.73
5.89
-2.74
-0.22
2.06
3.25
-0.26
-0.15
2.10
0.40
0.90
Dividends Per Share
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Book Value Per Share ($)
--
11.80
7.97
16.00
20.40
21.30
23.53
28.73
27.95
22.09
22.57
23.08
28.73
27.95
Month End Stock Price ($)
--
--
4.20
27.49
39.15
35.61
39.16
52.50
60.69
52.69
47.06
47.77
52.50
62.67
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
Return on Equity %
6.33
9.45
5.38
50.16
15.76
8.18
11.86
17.68
4.28
-0.72
9.36
10.72
54.76
4.28
Return on Assets %
2.85
3.63
1.43
19.26
4.78
2.52
3.93
6.13
1.44
-0.20
2.76
3.08
19.00
1.44
Return on Capital - Joel Greenblatt %
6.28
9.54
5.28
47.53
10.92
10.86
12.77
8.51
7.12
4.36
10.20
6.68
13.12
7.12
Debt to Equity
0.30
0.42
0.83
0.41
1.15
1.08
0.97
1.07
1.11
1.37
1.31
1.31
1.07
1.11
   
Gross Margin %
11.64
8.39
6.05
15.83
14.51
11.69
14.21
11.56
12.02
10.12
11.99
9.55
14.62
12.02
Operating Margin %
3.45
4.43
2.27
23.79
7.19
5.99
7.76
5.26
4.23
2.71
6.31
3.86
8.14
4.23
Net Margin %
1.91
2.14
0.78
14.60
5.38
2.06
3.42
5.66
1.28
-0.19
2.48
2.73
17.62
1.28
   
Total Equity to Total Asset
0.45
0.38
0.27
0.38
0.30
0.31
0.33
0.35
0.34
0.29
0.29
0.29
0.35
0.34
LT Debt to Total Asset
0.14
0.15
--
0.16
0.35
0.33
0.32
0.37
0.37
0.40
0.38
0.38
0.37
0.37
   
Asset Turnover
1.49
1.70
1.84
1.32
0.89
1.23
1.15
1.08
0.28
0.27
0.28
0.28
0.27
0.28
Dividend Payout Ratio
--
--
--
--
--
--
--
--
--
--
--
--
--
--
   
Days Sales Outstanding
37.59
29.37
30.25
57.17
43.52
35.25
34.07
32.71
--
33.08
34.45
33.00
32.78
32.66
Days Inventory
50.50
47.98
47.77
58.89
71.00
52.33
52.54
58.48
57.43
54.66
55.18
52.27
60.71
57.43
Inventory Turnover
7.23
7.61
7.64
6.20
5.14
6.98
6.95
6.24
1.58
1.66
1.65
1.74
1.50
1.58
COGS to Revenue
0.88
0.92
0.94
0.84
0.85
0.88
0.86
0.88
0.88
0.90
0.88
0.90
0.85
0.88
Inventory to Revenue
0.12
0.12
0.12
0.14
0.17
0.13
0.12
0.14
0.56
0.54
0.53
0.52
0.57
0.56
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
Revenue
1,107
1,183
1,255
1,250
1,373
1,928
1,874
1,890
1,914
461
471
488
470
485
Cost of Goods Sold
978
1,084
1,179
1,052
1,174
1,703
1,608
1,671
1,684
414
415
441
401
427
Gross Profit
129
99
76
198
199
225
266
218
230
47
56
47
69
58
   
Selling, General, &Admin. Expense
36
47
47
71
100
110
121
119
119
34
27
28
30
34
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
101
104
75
345
146
193
225
190
198
35
53
41
61
43
   
Depreciation, Depletion and Amortization
54
51
47
47
48
77
79
90
90
22
23
22
23
22
Other Operating Charges
-54
--
-0
171
--
-0
--
--
-4
-0
-0
--
0
-4
Operating Income
38
52
28
297
99
115
145
99
107
12
30
19
38
21
   
Interest Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Interest Expense
-13
--
--
--
-23
-45
-34
--
-11
-11
--
--
--
--
Other Income (Minority Interest)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Pre-Tax Income
34
39
15
276
76
71
112
38
64
-16
19
8
27
10
Tax Provision
-13
-14
-6
-93
-2
-31
-47
69
50
15
-7
5
56
-4
Net Income (Continuing Operations)
21
25
10
182
74
40
64
107
114
-1
12
13
83
6
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
21
25
10
182
74
40
64
107
114
-1
12
13
83
6
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
--
1.12
0.43
8.03
3.22
1.73
2.75
4.84
5.34
-0.04
0.52
0.60
3.92
0.30
EPS (Diluted)
--
1.12
0.43
7.75
3.12
1.66
2.72
4.80
5.29
-0.04
0.52
0.60
3.88
0.29
Shares Outstanding (Diluted)
--
22.7
22.7
23.5
23.7
24.0
23.6
22.3
21.2
22.9
22.6
22.2
21.4
21.2
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Mar13 Jun13 Sep13 Dec13 Mar14
   
  Cash And Cash Equivalents
0
0
3
3
19
8
13
24
24
10
1
21
24
24
  Marketable Securities
--
--
11
188
126
55
20
70
59
85
80
89
70
59
Cash, Cash Equivalents, Marketable Securities
0
0
14
191
145
63
33
94
83
95
81
110
94
83
Accounts Receivable
114
95
104
196
164
186
175
169
174
168
178
177
169
174
  Inventories, Raw Materials & Components
--
--
81
77
89
82
84
85
85
84
79
86
85
85
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
74
92
139
162
148
183
184
165
173
167
183
184
  Inventories, Other
135
142
--
-0
--
--
--
0
0
--
--
--
0
0
Total Inventories
135
142
154
170
228
244
231
268
269
249
251
253
268
269
Other Current Assets
10
10
17
16
52
52
29
45
49
36
36
38
45
49
Total Current Assets
259
248
290
572
589
545
468
575
576
547
546
578
575
576
   
  Land And Improvements
4
50
50
50
63
64
65
66
66
--
--
--
66
--
  Buildings And Improvements
--
179
180
181
238
250
300
305
305
--
--
--
305
--
  Machinery, Furniture, Equipment
--
1,328
1,347
1,378
1,583
1,667
1,877
1,950
1,950
--
--
--
1,950
--
  Construction In Progress
--
14
18
6
61
98
37
40
40
--
--
--
40
--
Gross Property, Plant and Equipment
442
1,571
1,595
1,615
1,945
2,078
2,279
2,361
2,361
--
--
--
2,361
--
  Accumulated Depreciation
--
-1,158
-1,205
-1,251
-1,290
-1,343
-1,401
-1,476
-1,476
--
--
--
-1,476
--
Property, Plant and Equipment
442
413
390
364
654
736
877
885
876
872
868
873
885
876
Intangible Assets
--
--
--
--
286
279
277
270
267
275
274
272
270
267
Other Long Term Assets
40
37
4
11
15
11
10
14
17
12
10
10
14
17
Total Assets
741
698
683
947
1,545
1,571
1,633
1,745
1,736
1,707
1,699
1,733
1,745
1,736
   
  Accounts Payable
--
--
58
41
92
65
76
108
115
77
80
112
108
115
  Total Tax Payable
--
--
6
11
10
13
7
6
8
9
6
9
6
8
  Other Accrued Expenses
84
111
53
58
75
76
70
72
91
92
72
92
72
91
Accounts Payable & Accrued Expenses
84
111
116
110
177
154
153
186
214
178
158
213
186
214
Current Portion of Long-Term Debt
--
8
150
--
1
--
--
--
--
--
--
--
--
--
Other Current Liabilities
8
0
9
10
18
--
22
13
13
--
9
--
13
--
Total Current Liabilities
92
119
276
120
195
154
175
199
214
178
168
213
199
214
   
Long-Term Debt
101
103
--
148
538
524
524
650
650
675
650
650
650
650
  Capital Lease Obligation
--
3
--
6
23
--
--
--
--
25
--
--
--
--
  PensionAndRetirementBenefit
131
133
222
236
187
216
204
110
107
200
197
187
110
107
  DeferredTaxAndRevenue
83
75
--
--
61
69
60
125
127
70
61
66
125
127
Other Long-Term Liabilities
--
--
5
79
95
123
130
56
54
93
126
119
56
54
Total Liabilities
407
430
502
584
1,077
1,086
1,093
1,140
1,152
1,215
1,201
1,236
1,140
1,152
   
Common Stock
--
--
0
0
0
0
0
0
0
0
0
0
0
0
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
--
--
-0
182
256
296
360
467
473
359
370
384
467
473
Accumulated other comprehensive income (loss)
Additional Paid-In Capital
--
--
308
309
311
316
327
327
327
317
319
328
327
327
Treasury Stock
--
--
--
--
--
-11
-30
-130
-159
-71
-81
-106
-130
-159
Total Equity
334
268
181
364
468
485
541
605
584
491
498
497
605
584
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
  Net Income
21
25
10
182
74
40
64
107
114
-1
12
13
83
6
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
21
25
10
182
74
40
64
107
114
-1
12
13
83
6
Depreciation, Depletion and Amortization
54
51
47
47
48
77
79
90
90
22
23
22
23
22
  Change In Receivables
-21
19
-9
-101
94
0
-11
10
6
10
2
1
-2
6
  Change In Inventory
32
-9
-14
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
-1
0
-0
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
4
27
2
73
-4
2
--
--
--
--
--
--
--
--
Change In Working Capital
--
38
-23
-27
84
-79
52
-4
-1
-3
-31
37
-6
-0
Change In DeferredTax
8
-8
5
-5
-15
15
13
6
19
-13
3
-0
15
1
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
12
2
3
26
-5
16
-10
-62
-65
8
1
-2
-70
6
Cash Flow from Operations
96
109
42
225
186
68
199
136
158
14
8
70
45
35
   
Purchase Of Property, Plant, Equipment
-28
-21
-21
-19
-46
-134
-204
-91
-87
-19
-12
-23
-36
-16
Sale Of Property, Plant, Equipment
0
--
--
--
--
13
1
--
--
--
--
--
--
--
Purchase Of Business
--
--
--
--
-244
--
-9
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
--
--
-11
-177
--
--
--
--
--
--
--
--
--
--
Sale Of Investment
--
--
--
--
--
71
--
--
--
--
--
--
--
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-27
-20
-32
-196
-228
-50
-177
-141
-61
-84
-7
-32
-17
-5
   
Net Issuance of Stock
--
--
--
--
--
-11
-19
-100
-79
-50
-10
-16
-24
-29
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
-88
50
-11
63
-16
--
125
125
125
-5
5
--
--
Cash Flow for Dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Financing
-69
0
-57
-18
-4
-2
1
-10
-4
-7
5
-7
-1
-1
Cash Flow from Financing
-69
-88
-7
-29
58
-29
-18
15
-83
68
-10
-18
-25
-30
   
Net Change in Cash
0
-0
3
-0
16
-10
4
11
15
-3
-8
20
3
0
Free Cash Flow
69
88
21
205
140
-66
-5
46
71
-6
-3
47
9
19
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Mar13 Jun13 Sep13 Dec13 Mar14
   
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
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
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Mar13 Jun13 Sep13 Dec13 Mar14
   
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
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
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
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
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
Projected FCF (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
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
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
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
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
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
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
Highest 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
Lowest 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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

CLW Quarterly/Annuals Reports


cached

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK
Email Hide