Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 5.4  -7.9 
EBITDA Growth (%) 2.4  14.6  -20.2 
Free Cash Flow Growth (%) 13.8  19.7  -24.8 
Book Value Growth (%) -0.8  7.9  24.2 

*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 ($)
27.64
28.00
28.87
31.22
31.77
33.65
30.07
35.52
41.15
37.48
39.04
11.92
11.97
7.80
8.04
11.23
EBITDA per Share
3.91
4.23
5.43
5.57
4.62
3.20
4.06
5.52
6.21
5.12
5.23
2.54
2.21
0.25
0.41
2.36
Free Cashflow per Share
0.87
2.00
1.22
2.37
2.92
1.27
3.78
3.31
3.52
3.24
2.37
-2.31
0.39
0.26
4.91
-3.19
Earnings per Share ($)
0.96
1.77
2.07
3.38
3.22
2.20
1.92
3.28
3.68
2.95
4.96
1.57
1.25
0.01
0.12
3.58
Dividends Per Share
1.40
1.40
1.46
1.48
1.52
1.64
1.64
1.64
1.64
1.70
1.72
0.41
0.43
0.43
0.43
0.43
Book Value per Share
9.75
11.38
9.02
10.15
12.04
7.85
7.94
10.07
9.13
10.71
13.10
10.55
11.18
11.28
10.72
13.10
Month End Stock Price
45.89
49.05
42.50
48.71
44.09
25.30
33.67
49.88
45.78
44.98
49.16
52.90
50.57
50.27
44.98
49.16
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
9.90
15.60
23.00
33.40
26.80
28.20
24.30
32.70
40.40
27.60
109
59.60
44.80
0.40
4.40
109
Return on Assets %
2.60
5.00
6.20
9.90
8.80
5.50
4.60
7.50
7.20
5.60
26.40
12.00
9.60
--
0.80
26.40
Return on Capital - Joel Greenblatt %
13.10
19.30
27.00
25.20
18.80
9.70
15.20
25.90
25.10
18.10
37.60
37.60
30.80
-3.20
-0.40
37.60
Debt to Equity
1.04
0.57
0.92
0.80
0.66
1.35
1.53
1.11
1.46
1.16
1.08
1.49
1.42
1.42
1.16
1.08
   
Gross Margin %
29.80
27.10
30.90
29.50
26.60
21.10
27.90
29.30
28.20
27.50
32.30
33.10
30.70
22.00
21.00
32.30
Operating Margin %
8.40
10.30
14.00
13.10
9.90
4.80
8.00
11.30
11.10
8.80
16.90
17.20
14.50
-2.40
-0.20
16.90
Net Margin %
3.50
6.40
7.20
10.90
10.20
6.60
6.40
9.30
9.00
7.90
31.90
13.20
10.40
0.10
1.50
31.90
   
Days Sales Outstanding
55.50
63.70
61.50
65.50
70.60
61.50
67.20
62.80
56.80
56.40
68.90
69.70
76.40
97.70
65.50
68.90
Days Inventory
77.00
80.30
87.90
88.20
89.30
86.10
99.60
94.10
94.40
106
88.60
80.00
70.00
107
113
88.60
Inventory Turnover
4.70
4.50
4.20
4.10
4.10
4.20
3.70
3.90
3.90
3.40
1.00
1.10
1.30
0.80
0.80
1.00
   
Debt to Revenue
0.37
0.23
0.29
0.26
0.25
0.32
0.40
0.31
0.32
0.33
1.27
1.32
1.33
2.05
1.55
1.27
COGS to Revenue
0.70
0.73
0.69
0.71
0.73
0.79
0.72
0.71
0.72
0.73
0.68
0.67
0.69
0.78
0.79
0.68
Inventory to Revenue
0.15
0.16
0.17
0.17
0.18
0.19
0.20
0.18
0.19
0.21
0.66
0.59
0.53
0.92
0.98
0.66
Interest Exp. to Revenue %
-1.00
-1.29
-0.96
-0.83
-0.94
-0.78
-1.16
-1.23
-0.87
-1.31
-0.86
-0.81
-0.71
-1.21
-1.55
-0.86
   
Asset Turnover
0.75
0.79
0.86
0.91
0.86
0.84
0.72
0.81
0.80
0.71
0.21
0.22
0.23
0.15
0.15
0.21
Buyback Ratio
-5.30
-11.10
-17.50
-4.70
-14.90
-4.70
--
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
1.44
0.79
0.70
0.44
0.47
0.74
0.85
0.50
0.44
0.58
0.12
0.26
0.34
40.44
--
0.12
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
27,730
27,995
28,491
28,982
29,378
30,529
27,328
32,733
38,719
35,310
36,691
11,256
11,283
7,336
7,572
10,500
Cost of Goods Sold
19,476
20,416
19,701
20,440
21,565
24,083
19,708
23,146
27,814
25,604
26,625
7,527
7,815
5,722
5,983
7,105
Gross Profit
8,254
7,579
8,790
8,542
7,813
6,446
7,620
9,587
10,905
9,706
10,066
3,729
3,468
1,614
1,589
3,395
   
Selling, General, &Admin. Expense
2,995
3,141
3,223
3,224
3,364
3,593
3,650
3,669
4,170
3,567
3,783
1,169
1,186
772
842
983
Research &Development
1,349
1,333
1,336
1,302
1,338
1,393
1,378
1,651
1,956
2,067
2,102
505
528
506
547
521
Earnings Before DDA
3,927
4,229
5,359
5,173
4,269
2,904
3,687
5,091
5,842
4,828
4,912
2,396
2,082
239
384
2,207
   
Depreciation, Depletion and Amortization
1,584
1,347
1,358
1,384
1,371
1,444
1,503
1,380
1,560
1,713
1,691
455
445
413
400
433
   
Operating Income
2,343
2,882
4,001
3,789
2,898
1,460
2,184
3,711
4,282
3,115
3,221
1,941
1,637
-174
-16.00
1,774
Interest Income/Expense
-277
-362
-274
-241
-276
-238
-317
-404
-337
-464
-376
-91.00
-80.00
-89.00
-117
-90.00
Net Income
973
1,780
2,053
3,148
2,988
2,007
1,755
3,031
3,474
2,788
4,648
1,488
1,179
10.00
111
3,348
   
Preferred dividends
10.00
10.00
10.00
10.00
10.00
10.00
--
--
10.00
--
--
--
--
--
--
--
Earnings per Share ($)
0.96
1.77
2.07
3.38
3.22
2.20
1.92
3.28
3.68
2.95
4.96
1.57
1.25
0.01
0.12
3.58
Total Shares Outstanding
1,003
1,000
987
928
925
907
909
922
941
942
935
944
943
941
941
935
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
3,298
3,536
1,851
1,893
1,436
3,704
6,137
6,801
4,019
4,407
6,581
3,601
3,556
3,523
4,407
6,581
Accounts Receivable
4,218
4,889
4,801
5,198
5,683
5,140
5,030
5,635
6,022
5,452
7,950
8,626
9,476
7,879
5,452
7,950
Inventory
4,107
4,489
4,743
4,941
5,278
5,681
5,380
5,967
7,195
7,422
6,916
6,616
6,011
6,752
7,422
6,916
Other Current Assets
6,839
2,297
1,027
838
763
786
741
656
822
3,910
967
966
1,083
4,263
3,910
967
Total Current Assets
18,462
15,211
12,422
12,870
13,160
15,311
17,288
19,059
18,058
21,191
22,414
19,809
20,126
22,417
21,191
22,414
   
Property, Plant and Equipment
9,892
10,224
10,309
10,498
10,860
11,154
11,094
11,339
13,412
12,741
12,590
13,395
13,342
12,528
12,741
12,590
Intangible Assets
4,925
4,965
4,799
4,587
4,930
4,845
4,689
5,321
10,826
9,742
9,513
10,853
10,576
9,724
9,742
9,513
Other Long Term Assets
3,760
5,232
5,720
3,822
5,181
4,899
5,114
4,691
6,196
6,062
6,047
6,166
5,987
5,938
6,062
6,047
Total Assets
37,039
35,632
33,250
31,777
34,131
36,209
38,185
40,410
48,492
49,736
50,564
50,223
50,031
50,607
49,736
50,564
   
Accounts Payable
5,375
6,715
5,124
5,428
6,014
7,588
7,884
9,256
8,179
11,190
9,517
8,943
8,742
8,629
11,190
9,517
Current Portion of Long-Term Debt
5,914
936
1,397
1,517
1,370
2,012
1,506
133
817
1,275
2,006
3,593
3,696
4,564
1,275
2,006
Other Current Liabilities
1,754
288
942
995
1,157
110
--
--
2,189
1,084
--
--
--
1,010
1,084
--
Total Current Liabilities
13,043
7,939
7,463
7,940
8,541
9,710
9,390
9,389
11,185
13,549
11,523
12,536
12,438
14,203
13,549
11,523
   
Long-Term Debt
4,301
5,548
6,783
6,013
5,955
7,638
9,528
10,137
11,736
10,465
11,279
11,232
11,254
10,502
10,465
11,279
Other Long-Term Liabilities
9,914
10,768
10,097
8,402
8,499
11,736
12,052
11,606
16,978
15,634
15,509
16,495
15,798
15,296
15,634
15,509
Total Liabilities
27,258
24,255
24,343
22,355
22,995
29,084
30,970
31,132
39,899
39,648
38,311
40,263
39,490
40,001
39,648
38,311
   
Common Stock
325
324
302
303
296
297
297
301
304
306
302
307
305
306
306
302
Preferred Stock
237
237
237
237
237
237
237
237
70.00
70.00
237
237
237
237
70.00
237
Retained Earnings
10,185
10,182
7,935
9,679
9,945
10,456
10,710
12,030
13,422
14,286
16,709
14,522
14,975
14,581
14,286
16,709
Additional Paid-In Capital
7,522
7,784
7,678
7,797
8,179
8,380
8,469
9,227
10,107
10,632
10,394
10,086
10,494
10,594
10,632
10,394
Treasury Stock
-6,727
-6,727
-6,727
-6,727
-6,727
-6,727
-6,727
-6,727
-6,727
-6,727
-6,727
-6,727
-6,727
-6,727
-6,727
-6,727
Total Equity
9,781
11,377
8,907
9,422
11,136
7,125
7,215
9,278
8,593
10,088
12,253
9,960
10,541
10,606
10,088
12,253
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
973
1,780
2,053
3,148
2,988
2,007
1,769
3,052
3,510
2,813
4,668
1,500
1,188
13.00
112
3,355
Depreciation, Depletion and Amortization
1,584
1,347
1,358
1,384
1,371
1,444
1,503
1,380
1,560
1,713
1,691
455
445
413
400
433
Cash Flow from Others
32.00
104
-869
-796
-69.00
-322
1,469
127
82.00
323
-2,300
-3,832
-873
265
4,763
-6,455
Cash Flow from Operations
2,589
3,231
2,542
3,736
4,290
3,129
4,741
4,559
5,152
4,849
4,059
-1,877
760
691
5,275
-2,667
   
Investment for Property, Plant & Equipement
-1,713
-1,232
-1,340
-1,532
-1,585
-1,978
-1,308
-1,508
-1,843
-1,793
-1,813
-301
-395
-443
-654
-321
Cash Flow from Acquisitions
-1,527
-119
-206
-60.00
-13.00
-144
-13.00
-637
-6,459
-18.00
4,797
--
--
-18.00
--
4,815
Cash Flow from Investing
-3,375
1,936
-602
-1,345
-1,750
-1,610
-4,298
-2,439
-6,238
-1,346
3,418
-156
73.00
-584
-679
4,608
   
Net Issuance of Stock
52.00
-260
-3,171
-132
-1,250
94.00
--
-250
-672
-400
-1,000
-400
--
--
--
-1,000
Net Issuance of Debt
3,423
-3,807
1,772
-791
-343
2,089
1,391
-778
1,561
-793
-1,513
2,278
128
118
-3,317
1,558
Cash Flow for Dividends
-1,407
-1,404
-1,439
-1,378
-1,409
-1,496
-1,492
-1,501
-1,533
-1,594
-1,613
-386
-849
-403
44.00
-405
Other Financing
-2,037
-79.00
-13.00
-22.00
-67.00
191
4.00
700
1,047
90.00
-85.00
353
80.00
125
-468
178
Cash Flow from Financing
31.00
-5,550
-2,851
-2,323
-3,069
878
-97.00
-1,829
403
-2,697
-4,211
1,845
-641
-160
-3,741
331
   
Net Change in Cash
-330
21.00
-1,633
78.00
-509
2,340
376
242
-677
698
3,050
-176
96.00
-88.00
866
2,176
   
Free Cash Flow
876
1,999
1,202
2,204
2,705
1,151
3,433
3,051
3,309
3,056
2,246
-2,178
365
248
4,621
-2,988
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:

DD 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