Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%)
EBITDA Growth (%)
Free Cash Flow Growth (%)
Book Value Growth (%)

*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
Dec09 Dec10 Dec11 Dec12 TTM Sep11 Dec11 Sep12 Dec12 Mar13
   
Earnings per Share ($)
--
--
--
--
1.34
--
--
--
--
1.34
RatiosAnnualsQuarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Latest Q. Sep11 Dec11 Sep12 Dec12 Mar13
   
Return on Equity %
--
--
47.10
60.70
65.60
--
30.40
136
22.40
65.60
Return on Assets %
--
--
21.20
26.40
40.80
--
13.60
57.60
9.60
40.80
Return on Capital - Joel Greenblatt %
--
--
26.80
62.80
79.60
--
-2.80
128
30.40
79.60
Debt to Equity
--
--
0.72
0.56
0.33
--
0.72
0.78
0.56
0.33
   
Gross Margin %
9.50
5.40
12.20
14.30
16.80
16.00
2.70
23.70
9.20
16.80
Operating Margin %
5.90
2.60
9.60
12.00
14.80
14.00
-1.20
21.60
6.60
14.80
Net Margin %
2.20
1.00
10.10
7.20
12.10
12.20
7.90
13.60
3.00
12.10
   
Days Sales Outstanding
--
--
13.60
9.10
10.90
--
16.40
10.70
10.30
10.90
Days Inventory
--
--
53.60
25.70
23.70
--
58.60
25.30
27.50
23.70
Inventory Turnover
--
--
6.80
14.20
3.80
--
1.60
3.60
3.30
3.80
   
Debt to Revenue
--
--
0.15
0.07
0.24
--
0.75
0.31
0.30
0.24
COGS to Revenue
0.91
0.95
0.88
0.86
0.83
0.84
0.97
0.76
0.91
0.83
Inventory to Revenue
--
--
0.13
0.06
0.22
--
0.63
0.21
0.28
0.22
Interest Exp. to Revenue %
--
--
-1.12
-0.92
-0.62
--
-1.41
-0.78
-1.11
-0.62
   
Asset Turnover
--
--
2.10
3.67
0.84
--
0.43
1.06
0.80
0.84
Buyback Ratio
--
--
--
--
-238
--
--
--
--
-238
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 TTM Sep11 Dec11 Sep12 Dec12 Mar13
   
Revenue
2,937
3,906
4,753
8,282
7,407
1,285
979
2,337
1,816
2,274
Cost of Goods Sold
2,658
3,693
4,175
7,094
6,277
1,079
953
1,783
1,650
1,892
Gross Profit
278
213
578
1,188
1,130
205
26.71
554
166
382
   
Selling, General, &Admin. Expense
39.97
43.07
50.98
86.18
78.01
9.18
19.50
21.24
18.63
18.65
Earnings Before DDA
238
170
527
1,102
1,052
196
7.22
533
148
364
   
Depreciation, Depletion and Amortization
64.42
66.39
69.85
108
102
16.99
18.98
27.46
27.29
27.95
   
Operating Income
174
103
457
994
950
179
-11.77
506
120
336
Interest Income/Expense
-43.82
-49.70
-53.00
-76.21
-66.26
-12.84
-13.80
-18.22
-20.17
-14.07
Net Income
64.64
38.22
480
595
726
156
77.46
319
54.56
275
   
Earnings per Share ($)
--
--
--
--
1.34
--
--
--
--
1.34
Total Shares Outstanding
--
--
--
--
148
--
--
--
--
148
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Latest Q. Sep11 Dec11 Sep12 Dec12 Mar13
   
Cash and cash equivalents
--
--
2.75
153
525
--
2.75
79.55
153
525
Accounts Receivable
--
--
177
206
273
--
177
275
206
273
Inventory
--
--
613
499
493
--
613
495
499
493
Other Current Assets
--
--
104
26.99
36.31
--
104
24.70
26.99
36.31
Total Current Assets
--
--
897
885
1,327
--
897
874
885
1,327
   
Property, Plant and Equipment
--
--
1,321
1,352
1,347
--
1,321
1,320
1,352
1,347
Other Long Term Assets
--
--
44.69
21.56
19.00
--
44.69
18.93
21.56
19.00
Total Assets
--
--
2,262
2,259
2,693
--
2,262
2,213
2,259
2,693
   
Accounts Payable
--
--
511
502
460
--
511
537
502
460
Current Portion of Long-Term Debt
--
--
0.96
1.09
1.13
--
0.96
1.05
1.09
1.13
Other Current Liabilities
--
--
--
-0.00
-0.00
--
--
--
-0.00
-0.00
Total Current Liabilities
--
--
512
503
461
--
512
538
503
461
   
Long-Term Debt
--
--
729
551
551
--
729
726
551
551
Other Long-Term Liabilities
--
--
2.69
224
2.86
--
2.69
11.42
224
2.86
Total Liabilities
--
--
1,244
1,278
1,015
--
1,244
1,275
1,278
1,015
   
Total Equity
--
--
1,019
981
1,678
--
1,019
938
981
1,678
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 TTM Sep11 Dec11 Sep12 Dec12 Mar13
   
Net Income
64.64
38.22
480
595
726
156
77.46
319
54.56
275
Depreciation, Depletion and Amortization
64.42
66.39
69.85
108
102
16.99
18.98
27.46
27.29
27.95
Cash Flow from Others
-97.21
62.44
-197
214
-129
58.57
-169
67.64
36.27
-63.80
Cash Flow from Operations
31.86
167
353
917
699
232
-72.20
414
118
240
   
Investment for Property, Plant & Equipement
-34.06
-21.17
-68.83
-120
-137
-20.30
-35.24
-20.26
-37.41
-44.58
Cash Flow from Acquisitions
--
--
-587
--
-587
--
-587
--
--
--
Cash Flow from Investing
-33.57
-21.13
-656
-120
-725
-20.28
-622
-20.21
-37.36
-44.58
   
Net Issuance of Stock
--
--
--
--
656
--
--
--
--
656
Net Issuance of Debt
-4.83
-21.31
203
20.36
-16.79
--
206
-0.25
21.07
-244
Other Financing
8.64
-125
100
-667
-115
-213
491
-343
-28.23
-235
Cash Flow from Financing
3.82
-146
304
-647
524
-213
697
-343
-7.16
177
   
Net Change in Cash
2.10
-0.42
0.42
150
498
-1.10
2.75
50.14
73.60
372
   
Free Cash Flow
-2.20
146
284
797
562
212
-107
393
80.71
195
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Latest Q. Sep11 Dec11 Sep12 Dec12 Mar13
   
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Latest Q. Sep11 Dec11 Sep12 Dec12 Mar13
   
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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:



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