Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 18.9  5.3 
EBITDA Growth (%) 24.7  1.3  -18.3 
Free Cash Flow Growth (%) 21  4.3  -24 
Book Value Growth (%) 25  10.2  -0.8 

*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 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue per Share ($)
7.31
8.19
10.39
12.65
18.68
22.37
23.24
27.00
29.23
30.72
30.79
8.53
6.47
7.28
7.42
9.62
EBITDA per Share
0.64
1.02
1.51
2.47
3.84
4.17
4.62
5.13
5.18
4.21
4.23
1.71
0.67
0.92
0.95
1.69
Free Cashflow per Share
0.51
0.53
1.06
0.94
0.80
1.48
3.01
2.42
2.61
1.96
2.00
2.04
0.13
-0.19
0.28
1.78
Earnings per Share ($)
0.09
0.33
0.66
2.68
1.99
2.28
2.61
3.11
2.86
2.05
2.08
1.05
0.30
0.49
0.43
0.86
Dividends Per Share
--
--
--
--
0.28
0.36
0.45
0.68
0.80
0.80
0.80
0.20
0.20
0.20
0.20
0.20
Book Value per Share
2.10
2.48
3.20
4.60
7.01
8.29
11.14
11.45
12.79
12.56
12.83
12.93
13.26
12.05
12.99
12.83
Month End Stock Price
6.04
6.28
17.80
31.72
37.31
16.09
39.71
42.78
30.00
27.09
27.09
30.00
29.28
30.10
24.78
27.09
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Return on Equity %
4.00
13.40
20.40
28.60
28.40
27.50
23.80
27.40
22.60
16.40
26.80
32.80
8.80
16.40
13.20
26.80
Return on Assets %
2.00
7.00
9.30
14.70
15.70
17.10
15.90
17.20
14.40
10.40
16.80
20.80
5.60
10.40
8.40
16.80
Return on Capital - Joel Greenblatt %
12.80
34.80
50.80
76.20
74.30
64.50
66.80
66.70
57.00
36.90
64.40
78.00
21.60
30.00
29.20
64.40
Debt to Equity
0.37
0.25
0.26
0.12
0.08
0.05
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
   
Gross Margin %
34.60
37.60
40.70
43.80
45.30
44.10
44.20
43.80
43.30
40.10
40.80
43.50
40.60
39.60
39.40
40.80
Operating Margin %
3.20
7.60
10.90
16.30
17.70
15.70
16.90
16.30
14.80
10.30
14.70
17.50
6.80
9.00
9.20
14.70
Net Margin %
1.10
4.10
6.30
10.40
10.70
10.20
11.40
11.60
9.90
6.70
8.90
12.40
4.60
6.80
5.80
8.90
   
Days Sales Outstanding
18.70
27.00
31.90
41.10
53.10
46.10
49.70
52.60
46.20
44.60
36.30
39.90
52.70
48.00
48.10
36.30
Days Inventory
73.20
66.00
80.20
90.60
88.50
74.70
75.70
77.00
78.70
84.80
69.80
68.30
88.40
90.40
101
69.80
Inventory Turnover
5.00
5.50
4.50
4.00
4.10
4.90
4.80
4.70
4.60
4.30
1.30
1.30
1.00
1.00
0.90
1.30
   
Debt to Revenue
0.11
0.08
0.08
0.04
0.03
0.02
0.01
0.01
0.01
0.00
0.01
0.02
0.02
0.02
0.02
0.01
COGS to Revenue
0.65
0.62
0.59
0.56
0.55
0.56
0.56
0.56
0.57
0.60
0.59
0.56
0.59
0.60
0.61
0.59
Inventory to Revenue
0.13
0.11
0.13
0.14
0.13
0.11
0.12
0.12
0.12
0.14
0.45
0.42
0.58
0.60
0.67
0.45
Interest Exp. to Revenue %
-1.23
-0.69
-0.44
-0.13
0.24
0.07
-0.02
0.01
0.04
0.01
0.01
0.03
0.05
0.07
-0.07
0.01
   
Asset Turnover
1.76
1.72
1.48
1.42
1.48
1.68
1.39
1.48
1.46
1.55
0.48
0.42
0.32
0.38
0.36
0.48
Buyback Ratio
-59.70
-15.10
-19.50
-9.10
-3.20
-0.20
-2.30
-4.00
-1.60
-2.40
-3.10
-0.40
-4.00
-1.60
-0.90
-3.10
Dividend Payout Ratio
--
--
--
--
0.14
0.16
0.17
0.22
0.28
0.39
0.23
0.19
0.67
0.41
0.46
0.23
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue
637
729
936
1,185
1,750
2,093
2,128
2,487
2,688
2,659
2,659
776
579
635
629
815
Cost of Goods Sold
416
455
555
666
957
1,171
1,187
1,397
1,524
1,591
1,591
438
344
384
381
482
Gross Profit
220
274
381
519
793
923
941
1,090
1,164
1,067
1,067
338
235
252
248
333
   
Selling, General, &Admin. Expense
197
219
279
326
484
569
578
680
748
793
793
202
196
194
189
213
Earnings Before DDA
55.54
90.92
136
231
360
390
423
472
477
364
364
156
59.86
80.10
80.88
143
   
Depreciation, Depletion and Amortization
34.94
35.44
34.64
38.05
50.58
61.10
64.37
67.49
79.29
89.70
89.70
20.13
20.72
22.80
22.76
23.42
   
Operating Income
20.60
55.48
102
193
309
329
359
405
397
275
275
136
39.14
57.30
58.12
120
Interest Income/Expense
-7.84
-5.03
-4.12
-1.50
4.10
1.37
-0.48
0.34
1.15
0.38
0.38
0.25
0.31
0.42
-0.42
0.07
Net Income
7.29
29.57
58.81
123
186
214
243
290
266
179
179
95.87
26.65
42.90
36.65
72.55
   
Earnings per Share ($)
0.09
0.33
0.66
2.68
1.99
2.28
2.61
3.11
2.86
2.05
2.08
1.05
0.30
0.49
0.43
0.86
Total Shares Outstanding
87.12
89.09
90.12
93.70
93.70
93.57
91.59
92.12
91.95
86.54
84.69
90.96
89.51
87.24
84.70
84.69
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Cash and cash equivalents
67.16
106
172
220
276
294
502
442
496
336
336
496
490
282
295
336
Accounts Receivable
32.60
53.92
81.76
133
254
264
290
358
341
325
325
341
336
335
332
325
Inventory
83.53
82.33
122
165
232
240
246
295
329
370
370
329
334
381
422
370
Other Current Assets
27.35
28.78
35.43
39.91
52.59
96.06
85.19
68.27
96.41
76.61
76.61
96.41
81.79
85.16
76.78
76.61
Total Current Assets
211
271
411
559
815
894
1,123
1,164
1,261
1,107
1,107
1,261
1,242
1,083
1,126
1,107
   
Property, Plant and Equipment
114
114
144
164
230
221
255
314
349
356
356
349
354
348
356
356
Intangible Assets
21.47
11.61
20.62
46.54
53.14
43.25
45.85
38.79
39.77
55.32
55.32
39.77
39.43
50.39
53.19
55.32
Other Long Term Assets
16.24
27.73
57.97
67.23
88.43
87.71
106
170
194
195
195
194
204
200
207
195
Total Assets
363
424
633
837
1,186
1,247
1,530
1,686
1,844
1,714
1,714
1,844
1,840
1,681
1,743
1,714
   
Accounts Payable
96.94
119
183
250
353
300
326
416
405
365
365
405
387
385
395
365
Current Portion of Long-Term Debt
13.93
13.43
34.23
34.36
35.25
24.02
2.36
2.18
2.03
1.90
1.90
2.03
1.97
1.72
1.78
1.90
Other Current Liabilities
--
--
--
0.00
--
12.26
13.43
12.39
12.72
18.48
18.48
12.72
--
--
--
18.48
Total Current Liabilities
111
133
217
284
388
336
342
431
420
385
385
420
389
387
397
385
   
Long-Term Debt
54.16
41.40
40.05
18.02
18.72
14.59
14.14
12.22
10.21
8.31
8.31
10.21
9.81
8.72
8.74
8.31
Other Long-Term Liabilities
14.95
29.53
87.80
104
122
120
154
188
239
233
233
239
253
235
237
233
Total Liabilities
180
204
345
406
529
471
510
631
669
627
627
669
652
630
643
627
   
Common Stock
0.16
0.16
0.17
--
0.94
0.92
0.93
0.92
0.90
0.85
0.85
0.90
0.90
0.85
0.85
0.85
Retained Earnings
163
193
252
375
543
722
920
960
1,156
1,163
1,163
1,156
1,162
1,190
1,210
1,163
Additional Paid-In Capital
174
178
190
221
255
282
320
368
400
423
423
400
405
414
419
423
Treasury Stock
-157
-157
-156
-156
-152
-212
-217
-266
-358
-498
-498
-358
-358
-498
-498
-498
Total Equity
183
221
288
431
657
776
1,020
1,055
1,176
1,087
1,087
1,176
1,187
1,051
1,100
1,087
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Net Income
7.29
29.57
58.81
123
186
214
246
295
271
181
181
98.41
27.21
42.95
37.46
73.87
Depreciation, Depletion and Amortization
34.94
35.44
34.64
38.05
50.58
61.10
64.37
67.49
79.29
89.70
89.70
20.13
20.72
22.80
22.76
23.42
Cash Flow from Others
20.24
16.58
50.76
-22.97
-61.59
-46.03
47.51
-15.62
14.56
-2.28
-2.28
96.00
-11.28
-57.74
-8.87
75.62
Cash Flow from Operations
62.47
81.59
144
138
175
229
358
346
364
269
269
215
36.65
8.00
51.35
173
   
Investment for Property, Plant & Equipement
-18.20
-34.78
-48.79
-50.28
-100
-89.97
-82.29
-123
-125
-99.59
-99.59
-29.33
-25.44
-24.53
-27.39
-22.23
Cash Flow from Acquisitions
--
--
-20.43
-11.72
-12.13
-0.90
0.55
--
--
-15.98
-15.98
--
--
-15.98
--
--
Cash Flow from Investing
-18.38
-34.09
-70.31
-71.54
-112
-102
-90.84
-146
-132
-120
-120
-28.32
-31.38
-38.13
-27.27
-23.48
   
Net Issuance of Stock
4.35
4.45
11.46
11.24
6.05
-60.12
0.47
-37.47
-87.87
-136
-136
-91.69
1.08
-140
0.34
2.27
Net Issuance of Debt
-13.53
-13.27
-19.68
-40.76
7.60
-12.57
-26.46
-1.14
-1.77
-2.30
-2.30
-0.37
-0.49
-0.48
-0.46
-0.87
Cash Flow for Dividends
--
--
--
--
-26.30
-34.02
-42.91
-247
-74.37
-173
-173
-18.64
-18.09
-18.01
-17.05
-120
Other Financing
-0.00
-0.00
--
10.33
12.56
7.58
7.13
8.70
1.02
-7.29
-7.29
0.22
0.02
-7.24
-0.19
0.12
Cash Flow from Financing
-9.18
-8.81
-8.22
-19.19
-0.09
-99.13
-61.76
-277
-163
-318
-318
-110
-17.48
-165
-17.36
-118
   
Net Change in Cash
35.41
38.84
65.55
48.80
67.98
18.52
208
-75.03
64.77
-163
-163
65.08
-11.45
-208
15.35
41.73
   
Free Cash Flow
44.27
46.81
95.42
87.97
75.28
139
276
223
240
169
169
185
11.21
-16.53
23.96
151
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
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 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
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:

GES 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