Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  50.90  -13.30 
EBITDA Growth (%) 0.00  29.40  -3.40 
EBIT Growth (%) 0.00  0.00  38.30 
Free Cash Flow Growth (%) 0.00  0.00  -12.60 
Book Value Growth (%) 0.00  6.70  -100.00 

*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 listBatch Download 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 DataAnnualsQuarterly
Fiscal Period
Apr05 Apr06 Apr07 Apr08 Mar10 Mar11 Mar12 Mar13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Revenue per Share ($)
6.30
6.66
17.78
8.73
32.25
42.16
47.01
56.64
40.16
15.30
17.10
3.65
4.11
--
EBITDA per Share ($)
1.88
2.49
9.07
2.16
5.69
7.30
9.91
5.93
2.57
2.02
1.18
0.46
0.96
-0.03
EBIT per Share ($)
0.88
0.79
2.47
-0.81
2.12
3.05
7.42
2.87
3.05
0.99
0.95
0.47
0.64
--
Earnings per Share (diluted) ($)
--
-0.44
1.88
0.09
1.49
1.10
2.38
0.75
1.09
0.61
0.18
-0.23
0.54
--
Free Cashflow per Share ($)
-0.60
-0.30
-0.77
-3.43
0.58
0.08
0.66
1.21
1.20
0.24
1.04
0.10
--
0.06
Dividends Per Share
--
--
--
--
--
0.30
0.24
0.29
0.33
--
--
--
0.33
--
Book Value Per Share ($)
1.86
3.50
5.02
9.03
8.82
10.64
11.13
11.11
22.38
10.69
11.11
21.40
22.38
--
Month End Stock Price ($)
--
--
--
13.26
9.43
12.90
14.85
19.50
12.65
17.31
19.50
16.16
15.37
13.72
RatiosAnnualsQuarterly
Fiscal Period
Apr05 Apr06 Apr07 Apr08 Mar10 Mar11 Mar12 Mar13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Return on Equity %
11.93
-12.62
37.31
0.83
16.83
10.32
21.18
7.17
9.56
13.28
6.00
-4.28
9.56
--
Return on Assets %
2.36
-2.70
5.43
0.31
4.30
2.45
5.33
1.28
4.52
2.24
1.08
-2.12
4.52
--
Return on Capital - Joel Greenblatt %
22.41
10.70
15.56
-5.58
14.09
14.92
39.31
17.23
89.40
24.00
21.24
82.44
89.40
--
Debt to Equity
--
1.79
2.91
0.65
1.42
1.59
0.93
1.96
0.65
2.02
1.96
0.54
0.65
--
   
Gross Margin %
29.15
27.39
29.05
9.77
13.46
16.13
10.70
11.10
29.64
12.59
12.16
28.13
29.64
--
Operating Margin %
13.97
11.90
13.87
-9.26
6.57
7.24
15.78
5.07
15.54
6.49
5.54
12.89
15.54
--
Net Margin %
3.52
-6.64
10.52
1.11
4.60
2.61
5.05
1.44
13.02
2.32
1.06
-6.27
13.02
--
   
Total Equity to Total Asset
0.20
0.21
0.15
0.38
0.26
0.24
0.25
0.18
0.47
0.17
0.18
0.49
0.47
--
LT Debt to Total Asset
--
0.37
0.41
0.24
0.31
0.33
0.21
0.29
0.31
0.29
0.29
0.27
0.31
--
   
Asset Turnover
0.67
0.41
0.52
0.28
0.93
0.94
1.06
0.89
0.09
0.24
0.25
0.08
0.09
--
Dividend Payout Ratio
--
--
--
--
--
0.27
0.10
0.39
0.62
--
--
--
0.62
--
   
Days Sales Outstanding
--
33.87
12.00
49.79
26.69
19.89
30.71
28.28
--
28.29
25.01
41.63
37.27
--
Days Inventory
97.69
85.80
75.83
91.60
16.85
16.15
13.07
12.47
15.52
21.16
11.16
15.59
15.52
--
Inventory Turnover
3.74
4.25
4.81
3.98
21.66
22.60
27.92
29.26
2.68
2.12
4.07
2.59
2.68
--
COGS to Revenue
0.71
0.73
0.71
0.90
0.87
0.84
0.89
0.89
0.70
0.87
0.88
0.72
0.70
--
Inventory to Revenue
0.19
0.17
0.15
0.23
0.04
0.04
0.03
0.03
0.12
0.20
0.11
0.12
0.12
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Apr05 Apr06 Apr07 Apr08 Mar10 Mar11 Mar12 Mar13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Revenue
664
1,055
1,720
1,527
8,729
11,411
12,630
15,001
10,470
4,141
4,229
988
1,113
--
Cost of Goods Sold
470
766
1,220
1,378
7,553
9,570
11,278
13,335
8,827
3,619
3,715
710
783
--
Gross Profit
193
289
500
149
1,175
1,840
1,351
1,665
1,643
521
514
278
330
--
   
Selling, General, &Admin. Expense
101
163
261
291
777
993
911
1,068
978
321
341
144
171
--
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
198
395
877
378
1,541
1,976
2,662
1,571
670
547
292
124
261
-7
   
Depreciation, Depletion and Amortization
43
95
192
242
367
858
616
772
275
225
226
56
--
-7
Other Operating Charges
0
-0
-0
-0
175
-21
1,552
163
139
69
61
-6
15
--
Operating Income
93
126
239
-141
574
826
1,993
760
803
269
234
127
173
--
   
Interest Income
79
179
19
281
55
40
27
55
-20
52
-120
26
22
--
Interest Expense
-119
-397
-134
-162
-317
-371
-294
-320
-192
-115
79
-95
-62
--
Other Income (Minority Interest)
-0
-2
-177
23
-214
-187
-546
-263
-188
-116
-72
--
--
--
Pre-Tax Income
36
-98
552
-26
857
747
1,752
480
525
208
145
-27
199
--
Tax Provision
-15
29
-193
20
-241
-262
-603
-71
-179
-63
-27
-35
-55
--
Net Income (Continuing Operations)
24
-68
181
-6
616
485
1,149
409
346
145
118
-62
145
--
Net Income (Discontinued Operations)
--
--
--
--
--
--
35
69
66
68
-2
--
--
--
Net Income
23
-70
181
17
402
297
638
216
224
96
45
-62
145
--
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
0.23
-0.44
1.88
0.09
1.49
1.10
2.38
0.81
1.09
0.61
0.18
-0.23
0.54
--
EPS (Diluted)
--
-0.44
1.88
0.09
1.49
1.10
2.38
0.75
1.09
0.61
0.18
-0.23
0.54
--
Shares Outstanding (Diluted)
105.3
158.4
96.7
174.9
270.7
270.7
268.7
264.8
270.7
270.7
247.3
270.7
270.7
270.7
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Apr05 Apr06 Apr07 Apr08 Mar10 Mar11 Mar12 Mar13 Latest Q. Dec12 Mar13 Jun13 Sep13 Dec13
   
  Cash And Cash Equivalents
14
28
324
70
632
803
893
1,246
549
1,149
1,246
--
549
--
  Marketable Securities
2
355
289
1,039
133
--
22
83
48
--
83
--
48
--
Cash, Cash Equivalents, Marketable Securities
14
383
613
1,109
632
803
915
1,329
598
1,149
1,329
--
598
--
Accounts Receivable
--
98
57
208
638
622
1,063
1,162
456
1,287
1,162
452
456
--
  Inventories, Raw Materials & Components
--
--
--
--
254
360
94
101
--
125
101
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
-14
-12
-2
-3
--
-6
-3
--
--
--
  Inventories, Finished Goods
--
--
17
--
109
76
312
357
--
723
357
--
--
--
  Inventories, Other
51
83
237
208
362
0
0
--
61
--
--
54
61
--
Total Inventories
126
180
254
346
349
423
404
456
133
842
456
122
133
--
Other Current Assets
-139
263
244
245
315
350
185
329
332
209
329
345
332
--
Total Current Assets
--
924
1,167
1,907
1,934
2,199
2,567
3,275
1,519
3,487
3,275
919
1,519
--
   
  Land And Improvements
--
--
162
269
593
798
848
434
--
421
434
--
--
--
  Buildings And Improvements
--
--
192
132
531
709
578
493
--
493
493
--
--
--
  Machinery, Furniture, Equipment
--
--
1,001
1,437
2,258
3,672
3,308
3,441
--
3,512
3,441
--
--
--
  Construction In Progress
--
--
133
381
802
770
364
348
--
318
348
--
--
--
Gross Property, Plant and Equipment
414
970
1,871
3,111
4,616
6,705
5,325
4,867
--
4,752
4,867
--
--
--
  Accumulated Depreciation
--
--
-647
-1,045
-1,136
-1,664
-1,077
-1,151
--
-1,292
-1,151
--
--
--
Property, Plant and Equipment
414
970
1,223
2,066
3,480
5,041
4,248
3,716
571
3,460
3,716
536
571
--
Intangible Assets
--
574
600
900
2,177
2,457
2,663
6,578
4,558
6,881
6,578
4,332
4,558
--
Other Long Term Assets
575
122
342
521
1,752
2,440
2,492
3,321
6,161
3,367
3,321
6,008
6,161
--
Total Assets
989
2,590
3,333
5,394
9,344
12,137
11,970
16,890
12,809
17,195
16,890
11,795
12,809
--
   
  Accounts Payable
--
93
57
117
324
353
327
693
--
715
693
--
--
--
  Total Tax Payable
--
38
--
64
123
155
6
19
--
209
19
--
--
--
  Other Accrued Expenses
--
0
--
49
115
188
199
229
433
209
229
479
433
--
Accounts Payable & Accrued Expenses
--
131
57
231
562
696
533
942
433
1,133
942
479
433
--
Current Portion of Long-Term Debt
--
45
37
39
478
605
292
1,076
--
909
1,076
--
--
--
Other Current Liabilities
214
206
187
98
148
204
296
308
286
181
308
357
286
--
Total Current Liabilities
214
382
281
368
1,187
1,504
1,120
2,327
719
2,222
2,327
837
719
--
   
Long-Term Debt
--
946
1,375
1,279
2,923
3,964
2,516
4,830
3,938
4,943
4,830
3,148
3,938
--
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
15
20
188
--
160
188
--
--
--
  DeferredTaxAndRevenue
--
79
--
104
639
954
1,425
1,395
--
1,823
1,395
--
--
--
Other Long-Term Liabilities
579
628
1,192
1,600
2,206
2,818
3,877
5,143
2,093
5,153
5,143
2,019
2,093
--
Total Liabilities
793
2,034
2,848
3,351
6,956
9,256
8,958
13,882
6,750
14,300
13,882
6,004
6,750
--
   
Common Stock
--
505
1
2
3
3
--
--
--
3
--
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
--
-143
84
101
305
561
1,046
1,107
--
1,048
1,107
--
--
--
Accumulated other comprehensive income (loss)
--
37
38
176
171
--
-95
-29
--
--
-29
--
--
--
Additional Paid-In Capital
--
155
363
1,764
1,978
--
2,058
1,927
--
1,844
1,927
--
--
--
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
196
555
485
2,043
2,388
2,881
3,012
3,007
6,059
2,894
3,007
5,792
6,059
--
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Apr05 Apr06 Apr07 Apr08 Mar10 Mar11 Mar12 Mar13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
  Net Income
23
-70
181
17
340
--
--
--
--
--
--
--
--
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
23
-70
181
17
340
--
--
--
--
--
--
--
--
--
Depreciation, Depletion and Amortization
43
95
192
242
367
858
616
772
275
225
226
56
--
-7
  Change In Receivables
-19
-34
49
-104
-19
72
-203
-92
-35
-104
77
-89
--
-24
  Change In Inventory
-21
30
-55
-32
235
54
-99
-41
334
-62
290
2
--
41
  Change In Prepaid Assets
-2
-10
--
-9
38
11
-56
18
-13
13
-5
2
--
-9
  Change In Payables And Accrued Expense
15
28
-44
14
17
-20
121
43
218
-99
124
-14
--
108
Change In Working Capital
--
--
-351
-94
89
-26
-68
-378
68
-194
137
-58
--
-11
Change In DeferredTax
--
--
--
-54
196
--
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-59
58
269
-52
246
638
506
777
681
244
255
160
--
266
Cash Flow from Operations
8
83
291
59
1,238
1,470
1,054
1,171
1,024
275
618
158
--
248
   
Purchase Of Property, Plant, Equipment
-71
-130
-365
-658
-1,080
-1,448
-877
-851
-726
-209
-362
-132
--
-231
Sale Of Property, Plant, Equipment
--
--
--
--
6
31
98
167
-244
211
-122
29
--
-152
Purchase Of Business
-9
-251
--
-104
-9
-99
-39
-1,577
1,288
-1,526
18
-26
--
1,297
Sale Of Business
--
--
--
--
66
--
--
98
122
--
98
--
--
24
Purchase Of Investment
--
--
--
--
--
--
--
--
-33
--
--
--
--
-33
Sale Of Investment
--
--
99
--
--
--
--
--
--
--
--
--
--
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
-2
-0
15
--
15
--
--
--
Cash Flow from Investing
-65
-794
-258
-1,476
-1,386
-1,987
-1,145
-2,401
420
-1,494
-501
-130
--
1,051
   
Net Issuance of Stock
24
369
3
1,145
--
-7
-80
-9
-41
--
-0
-11
--
-29
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
225
-383
184
472
247
1,549
-1,525
1,565
-99
66
--
-1,493
Cash Flow for Dividends
-1
--
--
-46
--
-122
-180
-190
104
-165
95
--
--
9
Other Financing
11
330
0
332
-3
276
303
297
-126
33
-35
-104
--
13
Cash Flow from Financing
35
698
228
1,048
181
620
290
1,647
-1,588
1,433
-39
-50
--
-1,500
   
Net Change in Cash
-9
15
294
-254
-38
102
198
417
-144
213
79
-21
--
-201
Free Cash Flow
-63
-47
-74
-599
158
22
177
320
298
66
256
26
--
16
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Apr05 Apr06 Apr07 Apr08 Mar10 Mar11 Mar12 Mar13 Current Dec12 Mar13 Jun13 Sep13 Dec13
   
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
Apr05 Apr06 Apr07 Apr08 Mar10 Mar11 Mar12 Mar13 Current Dec12 Mar13 Jun13 Sep13 Dec13
   
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
   
Forex Rate (USD/BRL) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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:



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
Hide