Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  0.00  -18.60 
EBITDA Growth (%) 0.00  0.00  0.00 
EBIT Growth (%) 0.00  0.00  0.00 
Free Cash Flow Growth (%) 0.00  0.00  79.90 
Book Value Growth (%) 0.00  0.00  10.30 

*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 listDownload 15-Y Financial 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 DataAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
Revenue per Share ($)
147.31
128.48
101.67
79.72
77.89
20.81
21.41
19.09
18.45
18.94
EBITDA per Share ($)
5.66
7.15
-19.19
6.86
6.31
1.91
1.90
1.78
1.27
1.36
EBIT per Share ($)
4.19
5.74
-20.20
6.13
5.52
1.72
1.66
1.70
1.06
1.10
Earnings per Share (diluted) ($)
-0.55
1.60
-21.52
2.81
2.52
0.79
0.74
0.68
0.60
0.50
Free Cashflow per Share ($)
12.17
9.91
3.55
8.36
8.24
0.72
1.22
4.17
2.21
0.64
Dividends Per Share
--
--
--
--
--
--
--
--
--
--
Book Value Per Share ($)
--
67.21
22.48
24.96
25.16
22.81
23.65
24.44
24.96
25.16
Month End Stock Price ($)
--
--
19.26
33.40
35.95
23.98
28.42
31.73
33.40
45.05
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
Return on Equity %
--
2.39
-93.34
11.51
10.12
14.08
12.84
11.40
9.92
8.04
Return on Assets %
--
1.72
-34.10
5.33
3.78
5.24
5.08
5.00
4.60
3.00
Return on Capital - Joel Greenblatt %
--
58.16
-166.15
80.33
63.43
59.00
58.12
75.84
56.00
51.00
Debt to Equity
--
--
0.89
0.46
0.86
0.86
0.79
0.55
0.46
0.86
   
Gross Margin %
15.78
13.76
14.50
13.70
13.94
12.77
13.05
14.74
14.39
13.70
Operating Margin %
2.84
4.46
-19.87
7.68
7.07
8.26
7.76
8.88
5.73
5.81
Net Margin %
-0.37
1.25
-21.17
3.52
3.22
3.81
3.46
3.54
3.25
2.62
   
Total Equity to Total Asset
--
0.72
0.37
0.46
0.37
0.37
0.40
0.44
0.46
0.37
LT Debt to Total Asset
--
--
0.28
0.20
0.31
0.27
0.27
0.23
0.20
0.31
   
Asset Turnover
--
1.38
1.61
1.51
1.17
0.35
0.37
0.35
0.35
0.29
Dividend Payout Ratio
--
--
--
--
--
--
--
--
--
--
   
Days Sales Outstanding
--
69.60
80.75
74.24
86.61
95.37
88.04
84.88
79.17
88.23
Days Inventory
--
--
--
--
--
--
--
--
--
--
Inventory Turnover
COGS to Revenue
0.84
0.86
0.86
0.86
0.86
0.87
0.87
0.85
0.86
0.86
Inventory to Revenue
--
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
Revenue
2,374
2,071
1,655
1,407
1,385
362
377
339
329
339
Cost of Goods Sold
2,000
1,786
1,415
1,215
1,191
315
328
289
282
292
Gross Profit
375
285
240
193
193
46
49
50
47
46
   
Selling, General, &Admin. Expense
135
116
142
85
95
16
20
20
29
27
Advertising
--
--
--
--
--
--
--
--
--
--
Research &Development
--
--
--
--
--
--
--
--
--
--
EBITDA
91
115
-312
121
112
33
34
32
23
24
   
Depreciation, Depletion and Amortization
25
23
16
12
13
3
4
1
3
5
Other Operating Charges
-172
-77
-426
0
-0
0
--
--
--
-0
Operating Income
68
92
-329
108
98
30
29
30
19
20
   
Interest Income
--
--
--
--
--
--
--
--
--
--
Interest Expense
--
--
-11
-22
--
--
--
--
--
--
Other Income (Minority Interest)
-2
-3
-5
-5
-5
-1
-1
-2
-1
-1
Pre-Tax Income
67
93
-340
87
80
24
24
23
17
17
Tax Provision
-75
-67
-5
-33
-30
-9
-9
-9
-5
-7
Net Income (Continuing Operations)
-8
26
-345
55
50
15
14
14
12
10
Net Income (Discontinued Operations)
1
3
-1
--
--
--
--
--
--
--
Net Income
-9
26
-350
50
45
14
13
12
11
9
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
-0.55
1.60
-21.52
2.94
2.63
0.82
0.77
0.71
0.63
0.52
EPS (Diluted)
-0.55
1.60
-21.52
2.81
2.52
0.79
0.74
0.68
0.60
0.50
Shares Outstanding (Diluted)
16.1
16.1
16.3
17.7
17.9
17.4
17.6
17.8
17.8
17.9
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec10 Dec11 Dec12 Dec13 Latest Q. Mar13 Jun13 Sep13 Dec13 Mar14
   
  Cash And Cash Equivalents
--
14
27
29
11
39
47
24
29
11
  Marketable Securities
--
--
--
--
--
--
--
--
--
--
Cash, Cash Equivalents, Marketable Securities
--
14
27
29
11
39
47
24
29
11
Accounts Receivable
--
395
366
286
329
379
365
316
286
329
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
--
--
--
--
--
--
--
--
--
--
Total Inventories
--
--
--
--
--
--
--
--
--
--
Other Current Assets
--
23
35
26
30
32
26
28
26
30
Total Current Assets
--
432
428
341
370
450
438
369
341
370
   
  Land And Improvements
--
2
1
2
2
--
--
--
2
--
  Buildings And Improvements
--
4
3
3
3
--
--
--
3
--
  Machinery, Furniture, Equipment
--
27
28
30
30
--
--
--
30
--
  Construction In Progress
--
--
--
--
--
--
--
--
--
--
Gross Property, Plant and Equipment
--
43
42
45
45
--
--
--
45
--
  Accumulated Depreciation
--
-30
-30
-33
-33
--
--
--
-33
--
Property, Plant and Equipment
--
13
12
12
20
11
10
11
12
20
Intangible Assets
--
1,018
579
570
778
576
574
572
570
778
Other Long Term Assets
--
41
9
7
11
12
6
7
7
11
Total Assets
--
1,503
1,027
930
1,179
1,049
1,028
959
930
1,179
   
  Accounts Payable
--
53
17
28
46
27
28
23
28
46
  Total Tax Payable
--
--
--
--
--
--
--
--
--
--
  Other Accrued Expenses
--
146
141
113
131
139
123
122
113
131
Accounts Payable & Accrued Expenses
--
199
158
142
177
166
151
145
142
177
Current Portion of Long-Term Debt
--
--
50
10
14
50
50
8
10
14
Other Current Liabilities
--
72
57
48
48
53
48
51
48
48
Total Current Liabilities
--
272
265
199
239
270
249
204
199
239
   
Long-Term Debt
--
--
285
188
366
285
272
223
188
366
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
  DeferredTaxAndRevenue
--
42
--
--
--
--
5
--
--
--
Other Long-Term Liabilities
--
107
102
113
133
103
95
112
113
133
Total Liabilities
--
420
652
500
738
658
622
538
500
738
   
Common Stock
--
--
0
0
0
0
0
0
0
0
Preferred Stock
--
--
--
--
--
--
--
--
--
--
Retained Earnings
--
--
-380
-331
-322
-367
-354
-342
-331
-322
Accumulated other comprehensive income (loss)
Additional Paid-In Capital
--
--
756
761
763
757
760
762
761
763
Treasury Stock
--
--
--
--
--
--
--
--
--
--
Total Equity
--
1,083
375
430
441
391
406
421
430
441
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
  Net Income
-7
29
-345
55
50
15
--
28
12
10
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
-8
26
-345
55
50
15
14
14
12
10
Depreciation, Depletion and Amortization
25
23
16
12
13
3
4
1
3
5
  Change In Receivables
37
45
29
80
94
-13
14
49
30
1
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
-6
-2
-38
-16
-26
5
-15
-6
-0
-5
Change In Working Capital
-19
56
-10
70
75
-13
-1
61
24
-8
Change In DeferredTax
23
-21
-63
-1
-3
4
2
-9
1
2
Cash Flow from Discontinued Operations
--
-0
--
--
--
--
--
--
--
--
Cash Flow from Others
176
81
462
15
15
4
3
7
2
3
Cash Flow from Operations
197
164
60
151
150
13
22
75
41
12
   
Purchase Of Property, Plant, Equipment
-1
-5
-2
-3
-3
-0
-1
-1
-2
-0
Sale Of Property, Plant, Equipment
--
--
1
--
-0
--
--
-0
--
--
Purchase Of Business
--
--
--
--
-207
--
--
--
--
-207
Sale Of Business
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
--
--
--
--
--
--
--
--
--
--
Sale Of Investment
--
--
--
--
--
--
--
--
--
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
-2
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-2
-4
-1
-3
-211
-0
-1
-1
-2
-208
   
Net Issuance of Stock
--
--
1
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
335
-138
45
--
-13
-92
-33
183
Cash Flow for Dividends
-1
-2
-337
-5
-8
--
-1
-2
-2
-2
Other Financing
-185
-161
-44
-3
-4
-1
1
-2
-0
-2
Cash Flow from Financing
-186
-163
-45
-146
33
-1
-13
-97
-35
178
   
Net Change in Cash
9
-2
13
2
-28
12
8
-23
5
-18
Free Cash Flow
196
160
58
148
146
13
21
74
39
11
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec10 Dec11 Dec12 Dec13 Current Mar13 Jun13 Sep13 Dec13 Mar14
   
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
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
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec10 Dec11 Dec12 Dec13 Current Mar13 Jun13 Sep13 Dec13 Mar14
   
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
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
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
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
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
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
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
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
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
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
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
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
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
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
Shares Outstanding (Basic) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Buyback 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
Y/Y (Q/Q) Rev. per Sh. Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Y/Y (Q/Q) EPS Growth (%) Premium Member Only Premium Member Only 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:

EGL Quarterly/Annuals Reports


cached

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
Email Hide