Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -4.8  1.8  -8.2 
EBITDA Growth (%) -84.9 
Free Cash Flow Growth (%) -1.8  -44.9 
Book Value Growth (%) -12.4  -12.4  -45.5 

*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
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
6.89
7.31
6.66
6.09
9.29
5.09
4.59
4.59
5.32
5.16
4.94
1.20
1.22
1.27
1.26
1.19
EBITDA per Share
1.32
1.29
0.40
0.87
0.94
-2.63
-0.64
0.73
1.11
0.21
0.11
-0.04
0.11
0.17
-0.06
-0.11
Free Cashflow per Share
0.17
0.17
-0.49
-0.52
-0.59
1.17
0.44
1.11
1.09
0.68
0.59
0.04
0.20
0.33
0.07
-0.01
Earnings per Share ($)
-0.04
0.17
-0.69
0.25
2.30
-2.86
-1.03
0.40
0.90
-0.15
-0.23
-0.13
0.03
0.09
-0.16
-0.19
Dividends Per Share
--
--
--
--
--
--
--
--
0.27
0.44
0.44
0.11
0.11
0.11
0.11
0.11
Book Value per Share
4.68
4.91
5.68
5.83
10.01
4.28
4.34
3.68
2.14
1.21
1.08
1.98
1.82
1.51
1.26
1.08
Month End Stock Price
3.40
1.87
2.27
2.68
5.73
4.47
10.56
18.58
16.89
10.84
11.03
15.63
13.22
10.71
10.84
11.03
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
-0.90
3.70
-12.20
3.80
22.90
-66.80
-23.80
10.80
41.90
-12.40
-72.00
-25.60
6.80
23.60
-49.20
-72.00
Return on Assets %
-0.30
1.60
-5.40
1.90
10.60
-46.00
-16.50
7.10
20.70
-2.70
-13.60
-10.40
2.40
6.40
-10.80
-13.60
Return on Capital - Joel Greenblatt %
-1.50
-0.30
-16.20
4.00
1.40
-141
-59.10
42.00
75.80
-10.40
-68.00
-33.20
10.40
34.40
-47.20
-68.00
Debt to Equity
1.18
0.91
0.79
0.57
0.60
0.09
--
--
0.01
1.31
1.64
0.16
0.53
0.93
1.31
1.64
   
Gross Margin %
47.90
50.00
40.40
42.20
34.40
44.50
40.50
55.70
54.90
51.00
45.80
49.60
53.00
54.20
46.70
45.80
Operating Margin %
-1.00
-0.10
-10.40
2.50
0.80
-61.40
-22.40
10.00
15.40
-2.50
-16.90
-9.50
2.60
7.40
-11.90
-16.90
Net Margin %
-0.60
2.50
-10.40
3.60
24.70
-56.20
-22.50
8.60
16.90
-2.90
-16.30
-10.50
2.50
7.10
-12.30
-16.30
   
Days Sales Outstanding
49.50
39.80
62.30
54.60
64.90
43.80
48.80
49.00
38.00
39.30
69.90
50.20
57.00
56.10
41.90
69.90
Days Inventory
60.40
74.00
50.80
68.90
86.20
105
83.80
95.60
75.10
124
106
95.50
88.00
87.40
121
106
Inventory Turnover
6.00
4.90
7.20
5.30
4.20
3.50
4.40
3.80
4.90
3.00
0.90
1.00
1.00
1.00
0.80
0.90
   
Debt to Revenue
0.80
0.61
0.68
0.55
0.64
0.07
--
--
0.01
0.31
1.49
0.27
0.79
1.11
1.31
1.49
COGS to Revenue
0.52
0.50
0.60
0.58
0.66
0.55
0.59
0.44
0.45
0.49
0.54
0.50
0.47
0.46
0.53
0.54
Inventory to Revenue
0.09
0.10
0.08
0.11
0.16
0.16
0.14
0.12
0.09
0.17
0.63
0.53
0.45
0.44
0.71
0.63
Interest Exp. to Revenue %
-0.08
-0.02
0.47
2.05
2.61
2.26
0.14
0.28
0.15
-0.41
--
0.18
--
--
--
--
   
Asset Turnover
0.53
0.63
0.52
0.51
0.43
0.82
0.73
0.82
1.23
0.93
0.21
0.24
0.23
0.23
0.22
0.21
Buyback Ratio
12.20
-155
229
-204
-98.00
12.90
67.10
-129
-42.60
99.20
41.00
31.40
-81.60
-74.40
15.10
41.00
Dividend Payout Ratio
--
--
--
--
--
--
--
--
0.30
--
--
--
3.64
1.23
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
837
984
886
1,092
1,596
766
668
878
995
770
757
185
201
203
180
173
Cost of Goods Sold
436
492
529
631
1,048
425
397
388
449
377
377
93.31
94.53
92.96
96.09
93.68
Gross Profit
401
492
358
460
548
341
271
489
547
393
380
91.78
107
110
84.19
79.05
   
Selling, General, &Admin. Expense
130
142
156
188
299
249
220
218
228
212
197
60.49
51.96
47.33
52.18
45.44
Research &Development
251
262
227
244
188
194
181
177
190
190
191
47.97
47.95
46.91
47.08
49.33
Earnings Before DDA
161
174
53.29
155
161
-396
-93.46
140
207
31.93
21.04
-5.69
18.09
28.03
-8.50
-16.58
   
Depreciation, Depletion and Amortization
169
175
146
128
149
73.88
55.80
52.53
53.50
50.85
51.49
11.95
12.94
12.99
12.97
12.59
   
Operating Income
-8.30
-1.38
-92.50
26.94
12.17
-470
-149
87.86
154
-18.92
-30.45
-17.64
5.15
15.05
-21.47
-29.18
Interest Income/Expense
-0.68
-0.24
4.13
22.39
41.70
17.28
0.91
2.50
1.47
-3.13
--
0.33
--
--
--
--
Net Income
-5.33
24.70
-92.15
39.48
394
-430
-150
75.74
168
-22.37
-31.11
-19.46
4.98
14.33
-22.22
-28.20
   
Earnings per Share ($)
-0.04
0.17
-0.69
0.25
2.30
-2.86
-1.03
0.40
0.90
-0.15
-0.23
-0.13
0.03
0.09
-0.16
-0.19
Total Shares Outstanding
122
135
133
179
172
150
146
191
187
149
146
154
165
160
144
146
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
199
245
330
580
1,426
238
300
434
166
117
102
109
211
219
117
102
Accounts Receivable
114
107
151
163
284
91.94
89.21
118
104
82.92
133
102
126
125
82.92
133
Inventory
72.09
99.71
73.57
119
248
122
91.20
102
92.30
128
109
97.96
91.38
89.31
128
109
Other Current Assets
134
112
91.51
90.07
110
60.76
38.65
41.91
43.49
41.08
43.05
51.21
53.25
48.97
41.08
43.05
Total Current Assets
518
564
647
953
2,068
512
519
696
406
369
386
360
482
483
369
386
   
Property, Plant and Equipment
443
445
465
572
714
297
273
260
285
274
263
280
276
270
274
263
Intangible Assets
375
447
459
396
593
50.51
46.97
44.34
40.46
113
111
39.19
37.92
36.98
113
111
Other Long Term Assets
231
117
127
203
351
75.96
74.22
72.69
79.00
74.98
75.30
82.33
85.81
88.88
74.98
75.30
Total Assets
1,567
1,573
1,698
2,124
3,726
936
913
1,073
810
832
836
762
881
879
832
836
   
Accounts Payable
100
121
104
135
297
90.90
107
115
117
156
161
120
160
158
156
161
Current Portion of Long-Term Debt
--
--
--
--
1,025
28.00
--
--
4.98
4.85
5.11
50.00
4.98
4.98
4.85
5.11
Other Current Liabilities
110
112
108
141
173
146
133
198
204
188
215
200
185
200
188
215
Total Current Liabilities
211
234
211
276
1,495
265
239
312
326
349
381
370
350
363
349
381
   
Long-Term Debt
669
600
600
599
--
28.00
--
--
--
232
252
--
153
221
232
252
Other Long-Term Liabilities
119
79.03
129
203
511
-1.68
41.86
56.08
83.36
69.98
45.64
86.60
78.84
52.99
69.98
45.64
Total Liabilities
998
913
941
1,078
2,006
291
281
368
410
651
679
456
582
637
651
679
   
Common Stock
1.39
1.42
1.42
1.45
1.92
2.05
2.35
2.59
2.78
2.87
2.90
2.79
2.84
2.85
2.87
2.90
Retained Earnings
-261
-306
-456
-421
-31.88
-462
-570
-494
-326
-349
-377
-346
-341
-326
-349
-377
Additional Paid-In Capital
1,116
1,149
1,269
1,469
2,345
2,088
2,248
2,402
2,579
2,613
2,620
2,602
2,608
2,619
2,613
2,620
Treasury Stock
-283
-180
-57.80
-2.54
-606
-986
-1,048
-1,203
-1,854
-2,086
-2,090
-1,952
-1,972
-2,053
-2,086
-2,090
Total Equity
569
660
757
1,046
1,720
644
632
704
400
181
157
305
299
242
181
157
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
-5.33
24.70
-92.15
39.48
394
-430
-151
74.88
167
-23.98
-32.41
-19.77
4.63
13.96
-22.80
-28.20
Depreciation, Depletion and Amortization
169
175
146
128
149
73.88
55.80
52.53
53.50
50.85
51.49
11.95
12.94
12.99
12.97
12.59
Cash Flow from Others
-64.57
-44.24
27.39
-40.70
-415
575
185
135
63.35
108
108
24.15
25.73
31.12
27.14
23.87
Cash Flow from Operations
99.15
156
81.02
127
128
219
89.30
263
284
135
127
16.33
43.30
58.07
17.30
8.27
   
Investment for Property, Plant & Equipement
-78.45
-132
-146
-221
-230
-42.13
-25.82
-50.79
-80.56
-33.01
-32.34
-9.98
-9.74
-5.49
-7.81
-9.30
Cash Flow from Acquisitions
1.25
-89.93
-48.06
8.00
-20.25
-30.55
--
--
34.03
-101
-101
--
--
--
-101
--
Cash Flow from Investing
-94.57
-208
-127
-207
-71.23
170
-43.13
-151
69.10
-113
-115
1.49
-49.48
30.51
-95.56
-0.90
   
Net Issuance of Stock
0.65
38.22
211
80.62
-185
-320
55.32
70.95
-353
-185
-102
-72.07
-15.81
-71.01
-26.50
11.56
Net Issuance of Debt
197
-71.59
-11.07
-6.52
842
-743
-51.55
--
42.36
215
165
50.00
153
45.00
-32.87
--
Cash Flow for Dividends
--
--
--
--
--
--
--
--
-29.05
-63.23
-65.28
-13.79
-16.72
-16.66
-16.06
-15.85
Other Financing
-106
--
--
198
-40.80
42.56
-11.13
-163
-177
-24.98
-13.67
-20.39
-57.32
-1.83
54.56
-9.07
Cash Flow from Financing
91.92
-33.37
200
272
616
-1,020
-7.37
-92.39
-516
-58.48
-15.58
-56.25
63.15
-44.51
-20.87
-13.35
   
Net Change in Cash
96.51
-85.41
155
192
680
-632
38.81
19.63
-163
-36.51
-4.07
-38.43
56.98
44.07
-99.13
-5.98
   
Free Cash Flow
20.70
23.51
-65.44
-93.90
-102
176
63.48
212
203
102
94.60
6.35
33.56
52.58
9.49
-1.03
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:

CY 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