Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 12.1  10  9.1 
EBITDA Growth (%) 15.5  15.2  14.6 
Free Cash Flow Growth (%) 37.8  3.9  29.9 
Book Value Growth (%) 11.7  8.7  6.4 

*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 ($)
3.28
4.07
5.03
5.98
6.85
7.86
6.51
7.70
9.35
10.55
10.67
2.59
2.71
2.70
2.55
2.71
EBITDA per Share
0.51
0.76
0.98
1.17
1.37
1.64
1.13
1.60
2.09
2.45
2.51
0.58
0.65
0.64
0.58
0.64
Free Cashflow per Share
0.13
0.02
0.18
0.07
0.57
0.55
0.85
0.57
0.50
0.87
0.87
0.35
0.12
0.21
0.19
0.35
Earnings per Share ($)
0.28
0.43
0.55
0.66
0.78
0.94
0.62
0.90
1.21
1.42
1.45
0.34
0.38
0.37
0.33
0.37
Dividends Per Share
0.05
0.10
0.16
0.20
0.22
0.26
0.36
0.41
0.65
0.74
0.67
0.17
0.17
0.19
0.21
0.10
Book Value per Share
1.90
2.25
2.59
3.05
3.35
3.84
4.01
4.35
4.93
5.25
5.51
5.18
5.39
5.60
5.25
5.51
Month End Stock Price
12.44
15.39
19.57
17.94
20.21
17.43
20.82
29.96
43.61
46.65
51.33
54.10
40.31
42.99
46.65
51.33
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
14.60
19.10
21.30
21.60
23.00
24.50
15.50
20.70
24.50
27.00
26.40
26.00
28.00
26.40
25.20
26.40
Return on Assets %
12.90
17.00
18.70
19.20
20.00
21.40
13.90
18.10
21.20
23.20
22.40
22.00
24.40
22.80
21.60
22.40
Return on Capital - Joel Greenblatt %
27.50
33.30
36.90
35.60
39.10
42.30
29.30
38.50
42.90
44.40
46.00
48.00
50.80
48.00
41.60
46.00
Debt to Equity
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
   
Gross Margin %
49.20
50.40
49.80
50.20
50.80
52.80
50.90
51.80
51.80
51.50
52.30
51.30
51.60
51.60
51.60
52.30
Operating Margin %
13.60
16.70
17.60
17.70
18.30
19.20
15.30
18.90
20.80
21.50
21.70
20.90
22.20
21.90
20.90
21.70
Net Margin %
8.50
10.60
11.00
11.00
11.30
12.00
9.60
11.70
12.90
13.40
13.50
13.00
14.00
13.60
13.00
13.50
   
Days Sales Outstanding
47.20
47.90
44.00
42.30
41.80
38.20
40.50
43.40
44.70
43.30
47.30
45.80
45.20
46.60
44.70
47.30
Days Inventory
168
183
173
185
182
187
196
186
177
172
166
157
155
158
178
166
Inventory Turnover
2.20
2.00
2.10
2.00
2.00
2.00
1.90
2.00
2.10
2.10
0.50
0.60
0.60
0.60
0.50
0.50
   
Debt to Revenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
COGS to Revenue
0.51
0.50
0.50
0.50
0.49
0.47
0.49
0.48
0.48
0.48
0.48
0.49
0.48
0.48
0.48
0.48
Inventory to Revenue
0.23
0.25
0.24
0.25
0.25
0.24
0.26
0.25
0.23
0.23
0.87
0.84
0.82
0.84
0.95
0.87
Interest Exp. to Revenue %
0.12
0.10
0.08
0.07
0.07
0.04
0.09
0.04
0.02
0.02
0.05
0.01
0.02
0.02
0.01
0.05
   
Asset Turnover
1.53
1.61
1.71
1.74
1.77
1.80
1.45
1.55
1.64
1.73
0.42
0.42
0.44
0.42
0.42
0.42
Buyback Ratio
--
--
--
-6.30
--
--
--
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
0.19
0.23
0.28
0.30
0.29
0.28
0.58
0.46
0.54
0.52
0.27
0.50
0.45
0.52
0.63
0.27
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
995
1,238
1,523
1,809
2,062
2,340
1,930
2,269
2,767
3,134
3,171
769
805
803
757
806
Cost of Goods Sold
506
614
765
902
1,014
1,104
947
1,095
1,333
1,519
1,529
375
390
388
366
384
Gross Profit
489
624
758
908
1,048
1,236
983
1,175
1,434
1,615
1,642
394
415
414
391
422
   
Selling, General, &Admin. Expense
354
417
490
588
671
786
687
745
859
941
956
233
237
239
233
247
Earnings Before DDA
156
231
297
353
414
489
336
470
619
728
744
174
192
189
172
190
   
Depreciation, Depletion and Amortization
20.51
23.71
29.07
33.60
37.40
39.20
40.02
40.76
44.71
54.05
56.67
12.56
13.45
13.59
14.45
15.18
   
Operating Income
135
207
268
320
376
450
296
430
575
674
687
161
179
176
158
175
Interest Income/Expense
1.20
1.18
1.19
1.19
1.47
0.93
1.70
0.95
0.47
0.46
0.78
0.10
0.14
0.12
0.11
0.41
Net Income
84.12
131
167
199
233
280
184
265
358
421
429
100
112
109
98.72
109
   
Earnings per Share ($)
0.28
0.43
0.55
0.66
0.78
0.94
0.62
0.90
1.21
1.42
1.45
0.34
0.38
0.37
0.33
0.37
Total Shares Outstanding
304
304
303
302
301
298
297
295
296
297
298
297
297
297
297
298
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
70.89
39.00
56.87
30.18
57.38
86.74
189
170
145
79.97
160
226
213
223
79.97
160
Accounts Receivable
129
163
184
210
236
245
214
270
339
372
419
387
400
411
372
419
Inventory
233
307
362
456
505
564
508
557
646
715
700
648
663
676
715
700
Other Current Assets
21.66
29.23
47.02
72.07
82.47
79.47
70.54
88.44
107
119
97.96
89.13
102
113
119
97.96
Total Current Assets
454
538
649
768
881
975
982
1,086
1,236
1,287
1,377
1,350
1,378
1,423
1,287
1,377
   
Property, Plant and Equipment
170
193
224
264
277
324
335
363
436
516
556
450
460
484
516
556
Other Long Term Assets
27.79
38.72
16.58
7.21
5.66
4.56
9.99
19.17
13.21
12.75
12.73
13.12
13.00
12.89
12.75
12.73
Total Assets
652
770
890
1,039
1,163
1,304
1,327
1,468
1,685
1,816
1,945
1,813
1,851
1,920
1,816
1,945
   
Accounts Payable
60.94
70.91
88.83
103
131
148
120
162
188
204
253
236
211
216
204
253
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
--
0.27
2.71
0.98
6.87
--
--
--
--
--
--
--
--
--
--
--
Total Current Liabilities
60.94
71.18
91.54
104
138
148
120
162
188
204
253
236
211
216
204
253
   
Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
13.86
14.68
14.95
13.03
15.11
13.90
17.01
23.59
38.15
51.30
51.34
38.14
39.33
39.32
51.30
51.34
Total Liabilities
74.80
85.87
106
117
153
162
137
186
226
255
304
274
250
255
255
304
   
Common Stock
0.76
0.76
1.51
1.51
1.49
1.49
1.47
1.47
2.95
2.97
2.97
2.96
2.96
2.96
2.97
2.97
Retained Earnings
562
663
777
903
996
1,134
1,176
1,258
1,424
1,478
1,557
1,474
1,536
1,589
1,478
1,557
Additional Paid-In Capital
9.45
13.69
--
12.70
0.23
1.56
0.33
4.36
16.86
61.44
66.56
46.84
47.25
53.04
61.44
66.56
Total Equity
577
684
784
922
1,010
1,142
1,191
1,283
1,459
1,560
1,641
1,539
1,601
1,664
1,560
1,641
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
84.12
131
167
199
233
280
184
265
358
421
429
100
112
109
98.72
109
Depreciation, Depletion and Amortization
20.51
23.71
29.07
33.60
37.40
39.20
40.02
40.76
44.71
54.05
56.67
12.56
13.45
13.59
14.45
15.18
Cash Flow from Others
-14.01
-97.26
-73.98
-135
-42.13
-59.01
81.69
-65.62
-134
-78.30
-61.71
19.43
-67.51
-24.24
-5.97
36.02
Cash Flow from Operations
90.62
57.44
122
97.88
228
260
306
240
268
396
424
132
58.24
98.67
107
160
   
Investment for Property, Plant & Equipement
-50.25
-52.69
-65.91
-77.58
-55.76
-95.31
-52.54
-73.60
-120
-138
-166
-28.21
-22.77
-37.34
-50.08
-55.51
Cash Flow from Acquisitions
--
--
--
--
--
--
-5.03
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-39.73
-43.54
-33.55
-74.20
-37.67
-86.58
-81.75
-80.05
-112
-107
-134
-27.31
-22.43
-37.66
-19.80
-54.31
   
Net Issuance of Stock
--
--
-18.74
-4.77
-87.31
-25.96
-41.10
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow for Dividends
-15.94
-30.35
-46.94
-60.55
-66.22
-117
-107
-183
-192
-367
-347
-50.20
-50.33
-56.28
-210
-29.66
Other Financing
--
--
--
4.65
0.00
0.00
--
--
9.92
39.79
17.59
25.98
2.32
4.44
7.05
3.78
Cash Flow from Financing
-15.94
-30.35
-65.67
-60.67
-154
-143
-148
-183
-182
-328
-329
-24.22
-48.01
-51.84
-203
-25.89
   
Net Change in Cash
35.45
-16.25
22.70
-36.86
37.87
28.67
78.96
-21.16
-26.02
-38.07
-39.64
81.20
-12.96
9.69
-116
79.63
   
Free Cash Flow
40.38
4.75
56.00
20.29
172
165
254
167
148
258
259
104
35.48
61.32
57.11
105
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:

FAST 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