Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -5.2  -13.2  -2.5 
EBITDA Growth (%) -2.1  -3.6  -4.1 
Free Cash Flow Growth (%) 66.7 
Book Value Growth (%) 11.6  14.6  1.6 

*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 ($)
31.88
23.33
28.93
28.69
28.22
32.96
22.52
21.27
19.70
17.33
18.04
4.87
3.55
3.97
4.97
5.55
EBITDA per Share
7.85
4.58
4.99
5.23
5.61
5.85
5.08
5.12
5.09
4.86
4.87
1.31
1.34
0.90
1.30
1.33
Free Cashflow per Share
0.93
-0.15
-1.88
-0.05
-1.00
-0.49
1.85
-0.30
1.36
1.51
1.75
0.37
0.57
0.37
0.20
0.61
Earnings per Share ($)
1.58
-2.48
0.75
1.33
1.17
1.30
1.01
1.07
3.17
0.97
0.96
0.34
0.29
0.02
0.31
0.34
Dividends Per Share
0.40
0.40
0.30
0.60
0.68
0.73
0.76
0.78
0.79
0.81
0.82
0.20
0.20
0.20
0.20
0.21
Book Value per Share
5.75
3.03
3.86
4.79
5.31
5.93
7.18
7.74
9.84
10.00
10.17
10.01
10.07
9.90
10.00
10.17
Month End Stock Price
9.69
11.30
12.85
16.58
17.13
12.62
14.51
15.72
20.09
19.25
23.96
19.72
20.67
21.30
19.25
23.96
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
27.50
-81.80
19.40
27.80
22.00
21.90
14.10
13.80
32.10
9.70
13.60
13.60
11.60
0.80
12.40
13.60
Return on Assets %
2.30
-5.00
1.50
2.40
2.20
2.30
1.90
2.20
6.30
1.80
2.80
2.80
2.40
--
2.40
2.80
Return on Capital - Joel Greenblatt %
14.00
19.20
12.80
13.30
14.10
12.30
10.70
10.80
10.60
7.90
10.00
10.80
9.60
2.80
9.60
10.00
Debt to Equity
6.13
6.51
6.61
5.01
4.62
0.41
3.82
2.97
2.22
2.28
2.11
2.39
2.36
2.38
2.28
2.11
   
Gross Margin %
44.30
35.10
33.00
36.60
37.70
34.10
47.20
47.90
52.00
61.40
48.70
53.50
73.20
69.50
54.40
48.70
Operating Margin %
16.40
12.80
10.90
11.20
12.60
11.20
13.60
14.20
15.40
13.90
13.90
16.20
19.80
5.20
14.50
13.90
Net Margin %
5.00
-10.60
2.60
4.60
4.10
3.90
4.50
5.00
16.10
5.60
6.20
7.10
8.30
0.60
6.30
6.20
   
Days Sales Outstanding
38.60
56.50
64.00
57.50
55.70
50.00
56.20
54.60
47.50
54.60
43.70
38.50
47.60
46.40
47.40
43.70
Days Inventory
27.70
16.70
21.40
24.60
29.80
27.80
27.30
29.90
31.80
40.90
15.10
23.90
59.90
61.60
30.10
15.10
Inventory Turnover
13.20
21.90
17.00
14.80
12.20
13.10
13.40
12.20
11.50
8.90
6.00
3.80
1.50
1.50
3.00
6.00
   
Debt to Revenue
1.11
0.85
0.88
0.84
0.87
0.07
1.22
1.08
1.11
1.31
3.86
4.92
6.70
5.95
4.58
3.86
COGS to Revenue
0.56
0.65
0.67
0.63
0.62
0.66
0.53
0.52
0.48
0.39
0.51
0.46
0.27
0.30
0.46
0.51
Inventory to Revenue
0.04
0.03
0.04
0.04
0.05
0.05
0.04
0.04
0.04
0.04
0.09
0.12
0.18
0.21
0.15
0.09
Interest Exp. to Revenue %
-9.57
-9.13
-7.30
-6.44
-6.51
-5.32
-7.78
-7.07
-6.90
-7.64
-5.57
-7.05
-9.31
-8.27
-6.50
-5.57
   
Asset Turnover
0.46
0.47
0.57
0.53
0.54
0.58
0.42
0.44
0.39
0.33
0.11
0.09
0.07
0.08
0.09
0.11
Buyback Ratio
-1.90
-5.90
-7.60
-6.30
-5.50
-17.90
-136
-94.10
-0.40
-1.00
-0.70
-1.40
--
-10.00
-0.70
-0.70
Dividend Payout Ratio
0.25
--
0.40
0.45
0.58
0.56
0.75
0.73
0.25
0.84
0.61
0.59
0.69
8.73
0.65
0.61
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
9,760
8,510
9,722
9,319
9,623
11,322
8,281
8,785
8,450
7,452
7,756
2,084
1,525
1,705
2,138
2,388
Cost of Goods Sold
5,440
5,524
6,509
5,909
5,995
7,466
4,371
4,574
4,055
2,873
3,128
969
409
520
975
1,224
Gross Profit
4,320
2,986
3,213
3,410
3,628
3,856
3,910
4,211
4,395
4,579
4,628
1,115
1,116
1,185
1,163
1,164
   
Earnings Before DDA
2,404
1,672
1,678
1,700
1,913
2,009
1,867
2,113
2,184
2,088
2,098
562
577
389
560
572
   
Depreciation, Depletion and Amortization
800
582
618
655
696
736
743
864
886
1,050
1,066
224
275
301
250
240
   
Operating Income
1,604
1,090
1,060
1,045
1,217
1,273
1,124
1,249
1,298
1,038
1,032
338
302
88.00
310
332
Interest Income/Expense
-934
-777
-710
-600
-626
-602
-644
-621
-583
-569
-555
-147
-142
-141
-139
-133
Net Income
484
-905
252
432
399
447
372
442
1,357
417
417
147
126
10.00
134
147
   
Earnings per Share ($)
1.58
-2.48
0.75
1.33
1.17
1.30
1.01
1.07
3.17
0.97
0.96
0.34
0.29
0.02
0.31
0.34
Total Shares Outstanding
306
365
336
325
341
344
368
413
429
430
430
428
430
430
430
430
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
131
165
74.00
127
129
167
1,079
620
606
1,186
859
1,528
1,568
1,244
1,186
859
Accounts Receivable
1,032
1,318
1,706
1,468
1,468
1,550
1,275
1,313
1,099
1,114
1,146
881
798
870
1,114
1,146
Inventory
413
252
382
399
490
569
327
375
353
322
203
255
269
352
322
203
Other Current Assets
696
1,102
729
1,001
701
749
223
274
279
252
155
304
320
286
252
155
Total Current Assets
2,273
2,837
2,891
2,995
2,788
3,035
2,904
2,582
2,337
2,874
2,363
2,968
2,955
2,752
2,874
2,363
   
Property, Plant and Equipment
11,812
8,186
8,492
9,204
9,740
10,296
10,788
11,732
12,402
13,597
13,708
12,512
12,739
13,337
13,597
13,708
Intangible Assets
1,820
1,799
1,765
1,709
1,696
1,696
1,696
1,696
1,696
1,468
1,468
1,696
1,696
1,468
1,468
1,468
Other Long Term Assets
5,472
5,340
3,968
3,725
3,648
4,649
4,385
4,101
5,268
4,932
4,831
5,175
5,085
4,920
4,932
4,831
Total Assets
21,377
18,162
17,116
17,633
17,872
19,676
19,773
20,111
21,703
22,871
22,370
22,351
22,475
22,477
22,871
22,370
   
Accounts Payable
2,293
3,351
2,675
2,836
2,244
2,695
977
994
931
871
761
656
644
672
871
761
Current Portion of Long-Term Debt
--
--
--
--
--
--
958
481
743
1,438
1,080
1,248
1,639
1,728
1,438
1,080
Other Current Liabilities
225
1,836
339
1,385
1,547
153
1,103
1,145
919
1,266
1,285
831
923
964
1,266
1,285
Total Current Liabilities
2,518
5,187
3,014
4,221
3,791
2,848
3,038
2,620
2,593
3,575
3,126
2,735
3,206
3,364
3,575
3,126
   
Long-Term Debt
10,783
7,193
8,568
7,802
8,364
833
9,119
9,001
8,641
8,357
8,130
9,005
8,583
8,415
8,357
8,130
Other Long-Term Liabilities
6,315
4,676
4,238
4,054
3,907
13,958
4,977
5,292
6,247
6,638
6,743
6,325
6,354
6,441
6,638
6,743
Total Liabilities
19,616
17,056
15,820
16,077
16,062
17,639
17,134
16,913
17,481
18,570
17,999
18,065
18,143
18,220
18,570
17,999
   
Common Stock
3.06
3.08
3.00
3.00
3.00
3.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
Retained Earnings
-700
-1,728
-1,600
-1,355
-1,172
-970
-912
-789
231
302
360
291
331
255
302
360
Additional Paid-In Capital
2,868
2,891
2,931
2,977
3,023
3,135
3,671
4,100
4,120
4,130
4,139
4,122
4,125
4,123
4,130
4,139
Total Equity
1,761
1,106
1,296
1,556
1,810
2,037
2,639
3,198
4,222
4,301
4,371
4,286
4,332
4,257
4,301
4,371
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
500
206
225
432
399
447
372
442
1,357
417
417
147
126
10.00
134
147
Depreciation, Depletion and Amortization
800
582
618
655
696
736
743
864
886
1,050
1,066
224
275
301
250
240
Cash Flow from Others
-366
-312
-780
-96.00
-321
-332
726
80.00
-355
393
486
53.00
102
141
97.00
146
Cash Flow from Operations
933
476
63.00
991
774
851
1,841
1,386
1,888
1,860
1,969
424
503
452
481
533
   
Investment for Property, Plant & Equipement
-648
-530
-693
-1,007
-1,114
-1,020
-1,160
-1,509
-1,303
-1,212
-1,219
-264
-260
-294
-394
-271
Cash Flow from Acquisitions
--
--
--
--
--
--
--
--
--
-360
-360
2,949
-89.00
-271
--
--
Cash Flow from Investing
-667
1,709
17.00
-1,056
-1,300
-1,368
-896
-1,420
-1,206
-1,603
-1,585
-292
-365
-552
-394
-274
   
Net Issuance of Stock
9.35
12.21
17.00
27.00
22.00
80.00
504
416
6.00
4.00
3.00
2.00
--
1.00
1.00
1.00
Net Issuance of Debt
-87.54
-1,982
-45.00
279
728
746
-596
-602
-248
596
-824
831
-25.00
-133
-77.00
-589
Cash Flow for Dividends
-137
-123
-124
-187
-218
-246
-276
-319
-337
-346
-348
-87.00
-86.00
-86.00
-87.00
-89.00
Other Financing
-224
-13.88
-19.00
-1.00
-4.00
-25.00
-4.00
-2.00
-82.00
-85.00
-66.00
-2.00
--
-83.00
--
17.00
Cash Flow from Financing
-439
-2,107
-171
118
528
555
-372
-507
-661
169
-1,235
744
-111
-301
-163
-660
   
Net Change in Cash
-173
77.72
-91.00
53.00
2.00
38.00
573
-541
21.00
426
-851
876
27.00
-401
-76.00
-401
   
Free Cash Flow
286
-54.65
-630
-16.00
-340
-169
681
-123
585
648
750
160
243
158
87.00
262
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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

CNP 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