Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 21.5  5.9  -2.5 
EBITDA Growth (%) 23.8  7.9 
Free Cash Flow Growth (%) 20.9  20.9  -8.9 
Book Value Growth (%) 43.9  43.9  6.9 

*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 ($)
1.12
1.35
4.45
4.44
5.33
6.19
5.79
7.05
7.64
7.17
7.32
1.80
1.79
1.76
1.82
1.95
EBITDA per Share
0.24
0.38
1.16
1.23
3.44
1.67
1.76
2.22
2.12
2.13
2.18
0.54
0.50
0.51
0.58
0.59
Free Cashflow per Share
0.23
0.27
0.67
0.26
0.13
0.48
1.05
0.72
1.41
1.07
1.23
0.14
0.46
0.29
0.18
0.30
Earnings per Share ($)
0.10
0.19
0.71
0.82
2.20
0.69
0.87
0.42
1.01
1.19
1.23
0.24
0.48
0.25
0.21
0.29
Dividends Per Share
--
--
--
0.16
0.21
1.34
0.17
1.50
1.00
0.49
0.83
--
0.12
0.25
0.13
0.34
Book Value per Share
0.07
0.26
3.74
4.13
6.39
5.11
6.20
5.28
4.83
4.20
4.21
3.94
4.05
4.04
4.20
4.21
Month End Stock Price
--
--
15.95
15.13
11.07
7.31
12.82
17.49
13.66
13.57
15.69
13.44
10.97
11.66
13.57
15.69
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
154
74.80
19.00
19.90
34.40
13.60
14.00
7.90
21.00
28.30
27.20
24.80
48.00
24.80
20.00
27.20
Return on Assets %
10.70
19.00
12.30
13.30
23.80
9.40
9.80
4.60
13.50
16.90
15.60
12.40
28.00
14.00
12.00
15.60
Return on Capital - Joel Greenblatt %
65.60
133
126
74.60
74.80
67.30
54.40
77.80
48.90
61.00
80.40
88.80
50.00
58.00
65.60
80.40
Debt to Equity
6.33
1.07
0.13
0.07
0.04
0.06
0.05
0.00
0.01
0.00
0.01
0.01
0.01
0.01
0.00
0.01
   
Gross Margin %
41.60
46.20
47.20
48.20
45.80
48.00
49.90
49.10
49.60
49.30
51.20
48.70
49.10
50.30
49.30
51.20
Operating Margin %
16.10
23.40
22.10
23.80
58.10
19.30
20.10
20.70
16.60
19.90
22.60
19.80
18.90
20.10
21.00
22.60
Net Margin %
9.10
14.40
15.90
18.50
41.20
11.20
15.00
5.90
13.30
16.60
14.60
13.50
27.00
14.20
11.50
14.60
   
Days Sales Outstanding
95.30
93.80
91.10
104
314
73.60
74.90
76.90
58.40
63.60
69.60
68.10
67.60
67.20
62.30
69.60
Days Inventory
49.70
55.90
48.60
83.80
71.50
61.70
66.60
41.30
49.20
70.70
56.50
58.50
58.80
66.10
69.20
56.50
Inventory Turnover
7.30
6.50
7.50
4.40
5.10
5.90
5.50
8.80
7.40
5.20
1.60
1.60
1.50
1.40
1.30
1.60
   
Debt to Revenue
0.37
0.21
0.11
0.06
0.05
0.05
0.05
0.00
0.00
0.00
0.01
0.03
0.03
0.02
0.01
0.01
COGS to Revenue
0.58
0.54
0.53
0.52
0.54
0.52
0.50
0.51
0.50
0.51
0.49
0.51
0.51
0.50
0.51
0.49
Inventory to Revenue
0.08
0.08
0.07
0.12
0.11
0.09
0.09
0.06
0.07
0.10
0.30
0.33
0.33
0.36
0.39
0.30
Interest Exp. to Revenue %
-0.96
-1.59
-0.60
-0.38
-0.23
-0.50
-0.28
-0.28
0.99
0.59
--
--
--
--
--
--
   
Asset Turnover
1.17
1.32
0.77
0.72
0.58
0.84
0.65
0.79
1.02
1.02
0.26
0.23
0.26
0.25
0.26
0.26
Buyback Ratio
-0.30
-12.70
-348
-0.10
--
--
--
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
--
--
--
0.20
0.09
1.93
0.20
3.61
0.99
0.42
1.17
--
0.24
1.00
0.60
1.17
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
64.07
77.93
90.13
104
125
133
121
148
160
150
154
37.74
37.55
36.81
38.23
40.98
Cost of Goods Sold
37.45
41.89
47.59
53.85
67.64
69.00
60.82
75.17
80.74
76.16
76.79
19.36
19.13
18.28
19.39
19.99
Gross Profit
26.62
36.04
42.54
50.20
57.20
63.62
60.56
72.65
79.43
74.16
76.76
18.38
18.42
18.52
18.84
20.98
   
Selling, General, &Admin. Expense
14.33
15.77
19.84
22.79
30.85
37.13
34.90
40.35
43.53
41.93
42.27
10.76
10.74
10.42
10.01
11.10
Research &Development
1.69
2.02
2.80
2.68
2.99
0.41
0.37
0.48
0.63
0.67
0.65
0.18
0.16
0.16
0.17
0.17
Earnings Before DDA
13.77
21.93
23.51
28.94
80.58
35.78
36.91
46.54
44.38
44.62
45.78
11.27
10.53
10.65
12.18
12.42
   
Depreciation, Depletion and Amortization
3.48
3.67
3.58
4.21
8.08
10.12
12.53
15.88
17.80
14.67
14.02
3.81
3.45
3.26
4.15
3.16
   
Operating Income
10.29
18.26
19.92
24.73
72.50
25.66
24.38
30.67
26.58
29.95
31.75
7.46
7.08
7.38
8.02
9.26
Interest Income/Expense
-0.62
-1.24
-0.54
-0.40
-0.29
-0.66
-0.34
-0.41
1.58
0.89
--
--
--
--
--
--
Net Income
5.85
11.22
14.38
19.26
51.47
14.88
18.19
8.70
21.28
24.88
25.78
5.10
10.14
5.23
4.41
6.00
   
Earnings per Share ($)
0.10
0.19
0.71
0.82
2.20
0.69
0.87
0.42
1.01
1.19
1.23
0.24
0.48
0.25
0.21
0.29
Total Shares Outstanding
57.26
57.58
20.25
23.46
23.42
21.44
20.98
20.97
20.97
20.97
20.97
20.97
20.97
20.97
20.97
20.97
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
3.92
4.60
58.43
59.85
38.23
55.67
70.25
53.42
35.34
29.45
33.84
39.02
18.98
23.69
29.45
33.84
Accounts Receivable
16.73
20.02
22.49
29.71
107
26.73
24.91
31.16
25.63
26.19
31.34
28.24
27.88
27.17
26.19
31.34
Inventory
5.10
6.42
6.33
12.37
13.26
11.66
11.10
8.50
10.88
14.75
12.42
12.43
12.37
13.28
14.75
12.42
Other Current Assets
1.73
1.61
2.75
4.92
3.94
5.49
6.14
12.77
15.17
15.40
16.83
18.48
22.62
23.17
15.40
16.83
Total Current Assets
27.49
32.66
90.00
107
163
99.54
112
106
87.02
85.79
94.43
98.17
81.84
87.31
85.79
94.43
   
Property, Plant and Equipment
9.43
9.20
9.90
19.11
24.44
27.07
39.09
46.15
40.87
34.16
33.95
38.46
34.92
32.87
34.16
33.95
Intangible Assets
5.86
6.54
6.00
7.32
18.43
16.70
14.70
14.48
11.87
10.63
10.76
11.87
11.07
10.94
10.63
10.76
Other Long Term Assets
11.96
10.62
10.58
11.57
10.84
14.59
19.68
21.86
17.70
16.76
16.40
17.73
17.13
17.37
16.76
16.40
Total Assets
54.73
59.02
116
145
217
158
186
188
157
147
156
166
145
148
147
156
   
Accounts Payable
7.93
13.14
14.85
18.85
25.30
11.64
21.18
13.09
9.32
26.65
7.78
10.68
11.93
10.20
26.65
7.78
Current Portion of Long-Term Debt
13.81
6.59
3.32
0.47
0.32
0.32
0.01
0.10
0.39
0.22
0.48
0.80
0.80
0.51
0.22
0.48
Other Current Liabilities
9.38
10.42
10.84
14.08
26.80
21.15
15.21
46.05
28.84
14.77
40.62
53.33
29.37
35.22
14.77
40.62
Total Current Liabilities
31.11
30.15
29.01
33.40
52.41
33.12
36.39
59.23
38.54
41.64
48.88
64.81
42.10
45.94
41.64
48.88
   
Long-Term Debt
10.17
9.51
6.27
5.89
5.89
5.89
5.89
0.23
0.17
--
--
0.17
0.15
0.06
--
--
Other Long-Term Liabilities
9.66
4.36
5.45
8.67
8.66
9.33
13.45
18.11
17.55
17.67
18.29
18.60
17.89
17.81
17.67
18.29
Total Liabilities
50.94
44.02
40.72
47.97
66.97
48.34
55.74
77.57
56.26
59.31
67.16
83.58
60.14
63.81
59.31
67.16
   
Common Stock
1.62
1.63
1.95
1.97
1.98
1.98
1.98
1.98
1.98
1.98
--
--
--
--
1.98
--
Retained Earnings
-17.52
-7.63
4.05
19.60
66.24
51.98
66.61
43.69
43.19
32.19
--
--
--
--
32.19
--
Additional Paid-In Capital
24.67
23.88
73.55
73.55
73.55
73.55
73.55
71.93
71.93
71.93
--
--
--
--
71.93
--
Treasury Stock
--
-0.38
-0.38
-1.26
-5.90
-30.05
-30.05
-30.05
-30.05
-30.05
--
--
--
--
-30.05
--
Total Equity
3.79
15.00
75.76
96.87
150
110
130
111
101
88.03
88.37
82.66
84.82
84.68
88.03
88.37
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
5.85
11.22
14.38
19.26
51.47
14.88
18.86
9.77
22.19
25.96
26.94
5.26
10.60
5.44
4.66
6.24
Depreciation, Depletion and Amortization
3.48
3.67
3.58
4.21
8.08
10.12
12.53
15.88
17.80
14.67
14.02
3.81
3.45
3.26
4.15
3.16
Cash Flow from Others
6.46
2.79
-0.20
-5.21
-46.79
2.26
6.34
7.83
5.87
-8.42
-3.79
-5.15
-1.64
-1.47
-0.15
-0.53
Cash Flow from Operations
15.79
17.67
17.76
18.25
12.76
27.26
37.73
33.48
45.85
32.22
37.17
3.92
12.40
7.23
8.66
8.87
   
Investment for Property, Plant & Equipement
-2.41
-2.37
-4.29
-12.16
-9.71
-16.95
-15.70
-18.34
-16.24
-9.68
-11.25
-1.00
-2.76
-1.06
-4.85
-2.57
Cash Flow from Acquisitions
--
--
--
-2.26
-8.55
58.72
--
--
-4.65
0.33
0.33
--
--
--
0.33
--
Cash Flow from Investing
-2.21
-2.91
-4.89
-29.94
-19.19
4.85
13.06
-14.97
-10.81
-9.56
-11.20
-0.70
-2.86
-1.34
-4.66
-2.35
   
Net Issuance of Stock
0.02
1.42
50.06
-0.86
-4.86
-24.15
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
-14.24
-6.11
-3.43
-3.34
-0.00
-0.32
0.03
0.25
-0.35
-0.48
0.39
0.01
-0.37
-0.37
0.26
Cash Flow for Dividends
--
-1.33
-2.70
-3.70
-4.84
-29.14
-3.74
-31.62
-22.55
-34.45
-36.75
-0.27
-28.25
-0.62
-5.31
-2.57
Other Financing
-11.11
--
0.00
-0.17
0.00
0.00
-0.00
-2.25
-22.42
7.46
7.46
--
--
--
7.46
-0.00
Cash Flow from Financing
-11.09
-14.14
41.26
-8.16
-13.04
-53.30
-4.05
-33.84
-44.72
-27.34
-29.77
0.12
-28.24
-0.99
1.77
-2.31
   
Net Change in Cash
2.59
0.69
53.83
-14.62
-15.14
-16.16
48.30
-14.14
-11.40
-5.82
-5.10
3.68
-19.97
4.72
5.76
4.39
   
Free Cash Flow
13.38
15.30
13.47
6.09
3.06
10.31
22.03
15.14
29.62
22.54
25.92
2.92
9.64
6.17
3.81
6.31
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:



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