Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -8.2  -19.2  -15.9 
EBITDA Growth (%) -243.7 
Free Cash Flow Growth (%)
Book Value Growth (%) -12.5  -12.5  -66.8 

*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 ($)
39.95
43.67
44.56
48.12
51.36
51.90
32.54
24.29
24.84
20.50
19.90
5.38
5.58
4.81
4.70
4.81
EBITDA per Share
3.51
3.44
3.43
3.91
3.89
3.56
2.18
2.06
1.90
-2.01
-2.17
0.28
0.26
-2.18
-0.50
0.25
Free Cashflow per Share
1.22
1.18
-0.51
0.48
1.79
-1.98
-0.81
1.78
-0.22
-0.41
-0.31
-0.39
0.04
0.04
-0.10
-0.29
Earnings per Share ($)
0.43
0.55
0.35
0.44
-2.23
-0.94
-0.86
0.06
0.36
-4.34
-4.42
0.01
-0.03
-3.66
-0.74
0.01
Dividends Per Share
0.58
0.58
0.58
0.58
0.58
0.58
0.01
--
--
--
--
--
--
--
--
--
Book Value per Share
11.21
11.80
11.08
12.37
11.10
7.50
10.80
6.51
6.59
2.24
2.21
6.66
6.65
3.05
2.24
2.21
Month End Stock Price
27.21
23.19
18.76
20.69
20.73
7.05
8.24
14.64
4.89
4.18
6.75
5.94
4.80
3.43
4.18
6.75
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
3.70
4.70
3.50
3.80
-19.80
-12.20
-7.80
1.00
5.50
-193
2.00
0.80
-2.00
-480
-132
2.00
Return on Assets %
1.10
1.40
1.00
1.20
-5.80
-2.60
-2.80
0.40
2.20
-34.70
0.40
0.40
-0.80
-113
-23.60
0.40
Return on Capital - Joel Greenblatt %
9.40
9.80
9.20
11.40
11.20
10.80
2.90
15.80
15.00
-41.80
5.60
6.00
4.80
-135
-42.80
5.60
Debt to Equity
1.01
1.01
1.18
1.13
1.11
1.82
0.77
0.52
0.54
1.55
1.77
0.60
0.60
1.18
1.55
1.77
   
Gross Margin %
23.50
20.70
20.20
20.30
18.90
18.00
19.00
21.80
19.20
16.80
19.00
18.90
18.20
15.00
14.60
19.00
Operating Margin %
4.40
4.10
3.70
4.20
3.60
3.60
1.40
4.80
4.70
-13.00
2.00
2.20
1.80
-48.60
-14.50
2.00
Net Margin %
1.20
1.40
0.90
1.00
-4.30
-1.80
-2.60
0.30
1.50
-21.20
0.20
0.30
-0.60
-76.20
-15.70
0.20
   
Days Sales Outstanding
66.00
58.00
57.20
42.40
51.00
57.70
69.00
57.30
58.30
69.80
75.00
73.70
72.90
79.00
75.80
75.00
Days Inventory
53.40
45.40
52.30
57.10
53.60
50.80
49.10
44.90
47.90
51.40
56.60
58.50
50.20
54.70
54.40
56.60
Inventory Turnover
6.80
8.00
7.00
6.40
6.80
7.20
7.40
8.10
7.60
7.10
1.60
1.60
1.80
1.70
1.70
1.60
   
Debt to Revenue
0.33
0.29
0.29
0.29
0.24
0.26
0.26
0.14
0.14
0.17
0.82
0.74
0.71
0.75
0.74
0.82
COGS to Revenue
0.76
0.79
0.80
0.80
0.81
0.82
0.81
0.78
0.81
0.83
0.81
0.81
0.82
0.85
0.85
0.81
Inventory to Revenue
0.11
0.10
0.11
0.13
0.12
0.11
0.11
0.10
0.11
0.12
0.50
0.52
0.45
0.51
0.51
0.50
Interest Exp. to Revenue %
-2.14
-2.23
-2.46
-2.94
-2.64
-2.20
-3.80
-2.09
-1.31
-1.56
-1.74
-1.43
-1.41
-1.70
-1.77
-1.74
   
Asset Turnover
0.93
1.05
1.13
1.18
1.35
1.45
1.09
1.47
1.50
1.64
0.39
0.31
0.33
0.37
0.38
0.39
Buyback Ratio
--
--
--
--
10.40
0.10
534
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
1.21
0.98
1.51
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
1,622
1,844
1,882
2,042
2,205
2,245
1,658
2,102
2,156
1,769
1,720
466
482
415
406
418
Cost of Goods Sold
1,241
1,462
1,501
1,627
1,788
1,841
1,343
1,643
1,743
1,471
1,431
378
394
353
347
338
Gross Profit
381
382
381
415
417
404
314
459
413
298
289
88.32
87.85
62.34
59.36
79.24
   
Selling, General, &Admin. Expense
309
312
311
305
319
297
272
294
295
303
298
77.69
74.65
65.11
96.35
61.59
Earnings Before DDA
142
145
145
166
167
154
111
178
165
-173
-187
24.21
22.60
-188
-43.34
21.46
   
Depreciation, Depletion and Amortization
70.39
70.39
74.82
79.50
87.48
73.45
88.14
76.94
63.49
57.38
56.77
13.88
14.13
13.73
15.65
13.26
   
Operating Income
72.00
74.96
70.14
86.50
79.40
80.61
22.68
101
101
-231
-244
10.33
8.47
-202
-58.99
8.19
Interest Income/Expense
-34.76
-41.11
-46.38
-59.96
-58.19
-49.43
-63.02
-43.92
-28.12
-27.67
-28.26
-6.66
-6.80
-7.04
-7.17
-7.24
Net Income
19.55
24.93
16.28
20.09
-94.48
-39.70
-42.92
5.70
31.64
-374
-382
1.29
-2.85
-316
-63.88
0.88
   
Preferred dividends
2.09
1.71
1.49
1.25
1.04
0.88
0.71
0.66
0.17
--
--
--
--
--
--
--
Earnings per Share ($)
0.43
0.55
0.35
0.44
-2.23
-0.94
-0.86
0.06
0.36
-4.34
-4.42
0.01
-0.03
-3.66
-0.74
0.01
Total Shares Outstanding
40.61
42.22
42.25
42.42
42.93
43.26
50.94
86.54
86.78
86.29
86.78
86.70
86.29
86.30
86.33
86.78
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
23.42
23.42
17.41
16.99
12.03
10.19
18.51
29.04
22.99
29.58
32.90
23.27
25.37
24.82
29.58
32.90
Accounts Receivable
293
293
295
237
308
355
313
330
345
338
344
378
386
360
338
344
Inventory
182
182
215
255
263
256
181
202
229
207
210
243
217
212
207
210
Other Current Assets
83.83
83.83
82.92
114
24.00
27.47
139
60.44
34.48
18.82
22.35
27.37
30.99
19.16
18.82
22.35
Total Current Assets
582
582
611
623
607
649
652
622
631
594
610
671
659
616
594
610
   
Property, Plant and Equipment
608
608
531
527
520
457
432
391
379
325
298
379
367
332
325
298
Intangible Assets
421
421
411
406
300
241
232
232
227
77.39
75.58
227
229
83.04
77.39
75.58
Other Long Term Assets
139
139
116
177
211
198
210
190
204
83.50
76.85
208
202
88.75
83.50
76.85
Total Assets
1,751
1,751
1,669
1,733
1,638
1,545
1,526
1,434
1,441
1,079
1,061
1,485
1,458
1,120
1,079
1,061
   
Accounts Payable
386
386
354
363
405
334
296
342
313
337
290
320
317
298
337
290
Current Portion of Long-Term Debt
12.40
12.40
7.56
10.76
5.44
8.88
24.74
3.58
11.24
39.03
75.18
43.19
45.87
40.61
39.03
75.18
Other Current Liabilities
15.06
15.06
5.47
8.73
--
14.36
--
--
0.00
-0.00
--
--
--
26.57
-0.00
--
Total Current Liabilities
413
413
367
383
410
357
321
346
325
377
365
363
363
365
377
365
   
Long-Term Debt
516
516
546
582
521
581
399
291
298
262
266
301
296
270
262
266
Other Long-Term Liabilities
296
296
287
244
231
282
256
234
246
247
238
245
225
221
247
238
Total Liabilities
1,225
1,225
1,200
1,208
1,162
1,220
976
871
868
886
869
908
884
856
886
869
   
Common Stock
52.32
52.32
52.32
52.32
52.32
52.32
93.44
93.44
93.44
93.44
93.44
93.44
93.44
93.44
93.44
93.44
Preferred Stock
70.50
27.94
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
613
613
596
590
468
402
357
362
394
-86.61
-85.72
395
392
-22.73
-86.61
-85.72
Additional Paid-In Capital
157
157
163
159
166
166
331
323
321
322
319
322
323
325
322
319
Treasury Stock
-275
-232
-221
-211
-203
-198
-172
-164
-154
-152
-149
-153
-153
-153
-152
-149
Total Equity
526
526
468
525
476
324
550
563
572
194
192
577
574
263
194
192
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
19.55
19.55
16.28
20.09
-94.48
-39.70
-40.37
7.27
32.37
-373
-374
1.41
-2.52
-308
-63.47
0.52
Depreciation, Depletion and Amortization
70.39
70.39
74.82
79.50
87.48
73.45
88.14
76.94
63.49
57.38
56.77
13.88
14.13
13.73
15.65
13.26
Cash Flow from Others
-4.23
-4.23
-69.72
-28.65
152
-42.85
-45.62
115
-42.63
339
335
-26.27
4.54
309
51.94
-30.89
Cash Flow from Operations
85.71
85.71
21.38
70.94
145
-9.10
2.15
199
53.23
23.66
17.53
-10.98
16.15
14.36
4.12
-17.11
   
Investment for Property, Plant & Equipement
-36.08
-35.70
-42.83
-50.62
-67.63
-76.47
-43.26
-44.74
-72.71
-58.69
-44.28
-22.58
-12.93
-10.74
-12.44
-8.18
Cash Flow from Acquisitions
--
-12.69
-1.91
--
--
2.36
0.48
11.28
6.44
3.04
19.96
--
--
--
3.04
16.91
Cash Flow from Investing
-48.26
-48.26
-35.81
-68.72
-62.03
-17.05
-42.65
-33.32
-65.13
-55.31
-8.14
-22.21
-11.67
-9.88
-11.55
24.96
   
Net Issuance of Stock
--
--
--
--
9.84
0.06
216
--
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
-9.43
--
--
--
--
--
--
--
Net Issuance of Debt
76.15
-8.09
46.27
38.19
-69.00
265
-173
-144
15.64
34.82
-4.70
33.93
-1.20
-7.42
9.51
-5.60
Cash Flow for Dividends
-25.64
-25.64
-25.94
-25.90
-26.09
-26.07
-1.14
-0.66
-0.17
--
--
--
--
--
--
--
Other Financing
-80.43
3.81
-2.19
-15.32
-3.47
-215
4.73
-12.35
-0.15
1.63
3.48
-0.44
-0.62
1.82
0.87
1.41
Cash Flow from Financing
-29.92
-29.92
18.14
-3.04
-88.72
23.85
46.63
-157
5.90
36.46
-1.22
33.49
-1.82
-5.60
10.39
-4.19
   
Net Change in Cash
8.48
8.48
3.47
-0.43
-4.96
-1.83
8.32
10.53
-6.04
6.59
9.63
0.28
2.10
-0.55
4.76
3.32
   
Free Cash Flow
49.62
50.00
-21.44
20.33
76.95
-85.56
-41.11
154
-19.48
-35.03
-26.76
-33.55
3.22
3.62
-8.32
-25.28
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:

FOE Quarterly/Annuals Reports




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