Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -20.5  -28.6  9.8 
EBITDA Growth (%) -57.5 
Free Cash Flow Growth (%)
Book Value Growth (%)

*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
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue per Share ($)
48.85
63.88
81.59
94.82
76.08
47.17
20.40
17.22
11.30
11.76
11.71
2.48
2.94
2.79
3.45
2.53
EBITDA per Share
7.48
9.40
12.77
9.69
-6.78
-14.91
-13.01
-2.52
-1.78
-0.56
-0.40
-0.37
-0.21
-0.05
0.01
-0.15
Free Cashflow per Share
-5.99
-4.50
-5.21
-10.83
0.38
6.51
-0.39
0.38
-2.07
-0.57
-0.17
-0.40
0.02
-0.19
-0.04
0.04
Earnings per Share ($)
3.93
5.35
7.16
2.14
-10.11
-16.04
-9.16
0.03
-2.85
-0.52
-0.41
-0.17
0.02
0.25
-0.60
-0.08
Book Value per Share
12.51
18.31
27.33
29.95
20.95
4.71
-4.47
-4.25
-4.94
-3.84
-3.40
-4.73
-3.92
-2.92
-3.44
-3.40
Month End Stock Price
40.64
37.54
44.99
30.85
11.37
4.29
3.91
3.56
1.44
4.30
5.71
2.42
2.00
2.32
4.30
5.71
RatiosAnnualsQuarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Return on Equity %
31.40
29.20
26.30
7.70
-47.40
-341
--
--
--
--
--
--
--
--
--
--
Return on Assets %
11.00
11.00
10.00
2.70
-13.80
-30.90
-35.40
0.10
-17.90
-3.90
-2.80
-4.80
0.40
8.40
-20.00
-2.80
Return on Capital - Joel Greenblatt %
34.10
26.00
28.20
14.10
-17.30
-50.90
-106
-25.40
-23.10
-11.10
-12.80
-20.40
-14.00
-4.80
--
-12.80
Debt to Equity
1.18
1.07
0.95
1.25
1.79
8.13
-5.42
-5.14
-3.42
-3.52
-3.41
-3.20
-3.45
-3.90
-3.52
-3.41
   
Gross Margin %
25.20
24.30
26.40
22.90
3.80
-16.90
-35.50
1.80
2.00
14.50
14.30
13.50
14.10
6.30
36.80
14.30
Operating Margin %
14.80
13.90
14.60
9.10
-12.70
-33.30
-64.90
-15.60
-16.60
-5.20
-6.40
-15.70
-7.70
-2.30
-0.10
-6.40
Net Margin %
8.00
8.40
8.80
2.40
-13.10
-34.00
-44.90
0.20
-25.20
-4.50
-3.20
-6.80
0.50
9.00
-17.30
-3.20
   
Days Sales Outstanding
4.80
5.00
9.20
21.00
23.10
22.70
--
16.20
16.80
15.20
0.70
18.00
14.30
14.40
11.50
0.70
Days Inventory
253
286
319
313
278
204
187
271
318
282
298
382
293
252
290
298
Inventory Turnover
1.40
1.30
1.10
1.20
1.30
1.80
1.90
1.30
1.10
1.30
0.30
0.20
0.30
0.40
0.30
0.30
   
Debt to Revenue
0.30
0.31
0.32
0.39
0.49
0.81
1.19
1.27
1.50
1.15
4.59
6.09
4.59
4.07
3.50
4.59
COGS to Revenue
0.75
0.76
0.74
0.77
0.96
1.17
1.36
0.98
0.98
0.86
0.86
0.87
0.86
0.94
0.63
0.86
Inventory to Revenue
0.52
0.59
0.64
0.66
0.73
0.65
0.70
0.73
0.85
0.66
2.81
3.63
2.77
2.59
2.02
2.81
Interest Exp. to Revenue %
-1.99
-0.48
-0.37
-0.06
-0.20
-0.92
-7.77
-7.14
-8.56
-6.59
-6.70
-8.16
-7.63
-6.35
-5.19
-6.70
   
Asset Turnover
1.37
1.32
1.13
1.12
1.06
0.91
0.79
0.76
0.71
0.88
0.23
0.18
0.23
0.24
0.29
0.23
Buyback Ratio
-4.20
-2.40
-28.80
-0.90
0.50
11.30
--
--
19.20
71.50
--
--
-2,622
--
0.10
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue
3,202
4,160
5,348
6,148
4,799
3,308
1,596
1,372
1,135
1,485
1,574
270
342
387
487
358
Cost of Goods Sold
2,393
3,149
3,935
4,741
4,616
3,867
2,163
1,347
1,112
1,271
1,271
233
293
363
308
307
Gross Profit
808
1,011
1,413
1,407
183
-559
-567
24.58
23.21
215
303
36.37
48.24
24.51
179
51.08
   
Selling, General, &Admin. Expense
325
405
586
794
630
505
322
238
211
195
262
56.61
48.38
8.81
154
50.17
Earnings Before DDA
490
612
837
628
-427
-1,046
-1,018
-201
-179
-71.36
-52.41
-40.58
-24.64
-7.41
1.26
-21.63
   
Depreciation, Depletion and Amortization
15.09
35.11
55.87
70.74
181
55.31
18.53
12.58
9.34
6.22
6.03
1.66
1.56
1.49
1.51
1.46
   
Operating Income
475
577
781
558
-609
-1,101
-1,036
-214
-188
-77.58
-58.44
-42.24
-26.20
-8.90
-0.25
-23.09
Interest Income/Expense
-63.66
-20.06
-19.72
-3.62
-9.80
-30.38
-124
-97.92
-97.17
-97.90
-99.90
-22.00
-26.06
-24.59
-25.25
-24.00
Net Income
257
349
472
150
-627
-1,125
-717
2.59
-286
-66.20
-59.24
-18.27
1.80
34.68
-84.41
-11.31
   
Preferred dividends
--
--
2.76
10.68
10.67
--
--
--
--
--
--
--
--
--
--
--
Earnings per Share ($)
3.93
5.35
7.16
2.14
-10.11
-16.04
-9.16
0.03
-2.85
-0.52
-0.41
-0.17
0.02
0.25
-0.60
-0.08
Total Shares Outstanding
65.54
65.13
65.55
64.84
63.08
70.13
78.24
79.68
100
126
142
109
116
139
141
142
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Cash and cash equivalents
128
78.02
417
54.32
16.23
848
420
367
251
258
238
166
195
219
258
238
Accounts Receivable
42.51
56.75
135
355
304
206
--
61.02
52.28
61.79
2.62
53.39
53.85
61.14
61.79
2.62
Inventory
1,660
2,467
3,437
4,071
3,518
2,159
1,110
1,002
968
981
1,006
979
946
1,004
981
1,006
Other Current Assets
97.41
134
126
187
192
165
153
113
77.62
41.73
51.49
49.48
48.25
48.14
41.73
51.49
Total Current Assets
1,928
2,737
4,114
4,666
4,031
3,378
1,683
1,543
1,349
1,343
1,298
1,248
1,243
1,333
1,343
1,298
   
Property, Plant and Equipment
26.26
44.14
96.89
111
107
92.82
73.92
62.77
53.27
48.52
47.78
52.01
51.24
49.67
48.52
47.78
Intangible Assets
140
158
282
198
36.88
--
--
--
--
--
--
--
--
--
--
--
Other Long Term Assets
238
217
227
505
366
167
268
212
200
292
234
202
223
243
292
234
Total Assets
2,332
3,156
4,720
5,480
4,541
3,637
2,025
1,818
1,602
1,684
1,580
1,502
1,518
1,625
1,684
1,580
   
Accounts Payable
236
336
519
595
341
431
340
336
167
184
136
133
149
162
184
136
Current Portion of Long-Term Debt
167
188
199
320
204
108
143
98.61
95.60
165
115
1,064
1,079
1,110
165
115
Other Current Liabilities
198
148
510
185
259
28.68
18.81
62.77
171
252
253
165
194
254
252
253
Total Current Liabilities
600
672
1,228
1,099
804
568
502
497
433
600
504
1,363
1,422
1,525
600
504
   
Long-Term Debt
802
1,084
1,499
2,101
2,161
2,578
1,752
1,640
1,603
1,542
1,529
578
489
466
1,542
1,529
Other Long-Term Liabilities
110
208
202
338
254
161
121
18.54
63.25
27.31
28.65
75.09
61.22
38.36
27.31
28.65
Total Liabilities
1,513
1,964
2,929
3,538
3,219
3,307
2,374
2,156
2,099
2,170
2,062
2,016
1,973
2,029
2,170
2,062
   
Common Stock
0.08
0.72
0.73
0.74
0.75
0.89
0.90
0.90
1.07
1.45
1.52
1.09
1.39
1.45
1.45
1.52
Preferred Stock
0.28
--
--
135
135
135
135
135
135
135
135
135
135
135
135
135
Retained Earnings
705
1,054
1,523
1,662
1,024
-109
-826
-823
-1,110
-1,176
-1,187
-1,128
-1,126
-1,091
-1,176
-1,187
Additional Paid-In Capital
164
200
371
253
277
419
455
464
592
669
684
593
650
665
669
684
Treasury Stock
-49.54
-50.05
-84.07
-109
-115
-115
-115
-115
-115
-115
-115
-115
-115
-115
-115
-115
Total Equity
820
1,192
1,791
1,942
1,322
330
-350
-339
-497
-486
-481
-514
-455
-404
-486
-481
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Net Income
257
349
472
150
-627
-1,125
-717
2.59
-286
-66.20
-59.24
-18.27
1.80
34.68
-84.41
-11.31
Depreciation, Depletion and Amortization
15.09
35.11
55.87
70.74
181
55.31
18.53
12.58
9.34
6.22
6.03
1.66
1.56
1.49
1.51
1.46
Cash Flow from Others
-467
-572
-552
-871
508
1,531
668
17.32
69.33
-7.02
35.11
-26.52
-0.11
-58.38
77.98
15.62
Cash Flow from Operations
-195
-188
-23.94
-651
61.97
462
-29.73
32.49
-207
-67.00
-18.10
-43.12
3.26
-22.21
-4.92
5.78
   
Investment for Property, Plant & Equipement
-198
-105
-318
-51.51
-37.78
-5.24
-0.75
-2.46
-0.83
-5.06
-5.37
-0.13
-0.59
-4.15
-0.19
-0.45
Cash Flow from Acquisitions
--
--
--
--
--
--
--
--
--
--
-0.60
0.52
--
--
--
-0.60
Cash Flow from Investing
-198
-121
-448
-74.54
-32.39
-1.64
-19.91
-0.02
1.20
-1.50
9.49
-1.27
-0.83
0.19
0.41
9.72
   
Net Issuance of Stock
-0.24
5.18
102
-25.28
-3.35
127
--
--
54.90
47.22
47.22
--
47.15
--
0.07
--
Net Issuance of Debt
251
253
525
596
-55.98
251
-372
-90.33
40.28
-71.24
-87.48
-35.97
-39.62
45.08
-40.72
-52.22
Cash Flow for Dividends
--
--
-2.76
-10.68
-10.67
--
--
--
--
--
--
--
--
--
--
--
Other Financing
0.00
-0.00
-0.00
7.86
2.34
-6.31
--
-1.66
-5.40
115
117
-0.68
27.38
3.89
84.42
1.65
Cash Flow from Financing
250
259
624
568
-67.66
371
-372
-91.98
89.78
90.99
77.08
-36.66
34.90
48.97
43.78
-50.57
   
Net Change in Cash
-142
-50.20
151
-157
-38.09
832
-421
-59.51
-116
22.49
68.46
-81.05
37.33
26.95
39.26
-35.08
   
Free Cash Flow
-393
-293
-342
-702
24.19
457
-30.48
30.03
-208
-72.06
-23.47
-43.26
2.66
-26.36
-5.11
5.33
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 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-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
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 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:

HOV 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