Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 9.8  -2.5  2.2 
EBITDA Growth (%) 12.5  -2.8  7.2 
Free Cash Flow Growth (%) 8.1  -12.7  123.8 
Book Value Growth (%) 17.1  12.3  10 

*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
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 TTM Dec11 Mar12 Jun12 Sep12 Dec12
   
Revenue per Share ($)
40.92
40.07
47.95
61.63
69.35
90.39
92.08
78.83
81.59
84.65
85.37
20.55
21.00
21.53
21.56
21.28
EBITDA per Share
2.06
2.03
2.46
2.91
4.07
5.75
5.68
3.88
4.83
5.42
5.53
1.31
1.23
1.38
1.50
1.42
Free Cashflow per Share
1.08
0.44
1.00
1.41
2.42
1.60
3.84
1.18
1.08
1.53
2.26
0.98
-0.32
-0.10
0.97
1.71
Earnings per Share ($)
1.14
1.13
1.29
1.64
2.35
3.38
3.21
1.96
2.60
2.94
3.00
0.70
0.65
0.76
0.83
0.76
Book Value per Share
7.47
8.77
9.71
11.82
15.09
18.04
21.09
22.73
26.04
28.93
29.53
26.85
27.54
28.39
28.80
29.53
Month End Stock Price
22.55
19.15
33.70
37.37
75.58
54.31
45.95
38.70
32.29
40.43
42.57
40.58
44.37
37.86
40.43
42.57
RatiosAnnualsQuarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
Return on Equity %
15.20
12.80
13.20
13.80
15.60
18.70
15.20
8.60
10.00
10.20
10.40
10.40
9.60
10.80
11.60
10.40
Return on Assets %
7.70
6.20
6.40
6.90
8.50
9.80
9.00
5.30
5.50
5.50
5.60
6.00
5.20
6.00
6.40
5.60
Return on Capital - Joel Greenblatt %
52.60
44.10
51.00
57.10
76.00
77.90
83.10
45.30
49.70
51.20
61.20
56.80
50.00
53.20
57.60
61.20
Debt to Equity
0.02
0.08
0.08
0.07
0.02
0.03
0.01
0.03
0.17
0.14
0.14
0.16
0.15
0.14
0.14
0.14
   
Gross Margin %
13.60
14.50
14.30
12.60
14.30
15.40
13.60
13.40
15.00
15.90
15.80
16.00
15.80
15.60
16.00
15.80
Operating Margin %
4.30
4.30
4.30
4.10
5.20
5.70
5.40
4.00
5.00
5.50
5.80
5.40
4.90
5.50
6.00
5.80
Net Margin %
2.80
2.80
2.70
2.70
3.40
3.70
3.50
2.50
3.20
3.50
3.60
3.40
3.10
3.50
3.90
3.60
   
Days Sales Outstanding
61.50
71.70
66.70
64.10
66.00
63.50
51.50
61.10
73.00
78.70
73.30
70.10
72.30
72.50
76.70
73.30
   
Debt to Revenue
0.00
0.02
0.02
0.01
0.01
0.01
0.00
0.01
0.06
0.05
0.19
0.20
0.20
0.19
0.19
0.19
COGS to Revenue
0.86
0.86
0.86
0.87
0.86
0.85
0.86
0.87
0.85
0.84
0.84
0.84
0.84
0.84
0.84
0.84
Interest Exp. to Revenue %
-0.04
-0.01
-0.04
0.10
0.14
0.10
0.09
-0.05
-0.04
-0.05
-0.09
-0.09
-0.04
-0.02
-0.06
-0.09
   
Asset Turnover
2.76
2.22
2.39
2.60
2.50
2.63
2.59
2.12
1.72
1.59
0.40
0.43
0.43
0.43
0.41
0.40
Buyback Ratio
-21.80
-21.40
-24.50
-14.90
-12.10
-11.00
-10.80
-14.70
-13.70
-11.10
-9.10
-10.60
-12.70
-12.60
-9.10
-9.10
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 TTM Dec11 Mar12 Jun12 Sep12 Dec12
   
Revenue
4,616
4,594
5,635
7,421
8,474
11,252
11,467
9,916
10,382
10,894
11,022
2,632
2,703
2,773
2,786
2,760
Cost of Goods Sold
3,990
3,930
4,829
6,487
7,263
9,518
9,906
8,583
8,822
9,167
9,280
2,211
2,277
2,340
2,340
2,324
Gross Profit
626
665
806
934
1,211
1,734
1,561
1,333
1,559
1,727
1,742
421
426
433
447
436
   
Selling, General, &Admin. Expense
429
466
565
633
769
1,091
940
933
1,041
1,131
1,127
279
293
280
279
275
Earnings Before DDA
232
232
289
350
498
716
707
489
614
697
714
167
158
178
193
185
   
Depreciation, Depletion and Amortization
35.35
34.15
47.54
48.26
55.67
73.13
86.34
88.50
95.37
101
100
25.24
25.27
24.67
25.64
24.48
   
Operating Income
197
198
241
302
442
643
621
400
519
596
614
142
133
153
168
160
Interest Income/Expense
-1.90
-0.50
-2.12
7.71
11.75
11.03
10.23
-5.08
-3.88
-5.64
-5.97
-2.27
-0.93
-0.67
-1.77
-2.60
Net Income
128
129
151
197
287
421
400
246
331
379
388
89.71
83.93
97.90
107
99.01
   
Earnings per Share ($)
1.14
1.13
1.29
1.64
2.35
3.38
3.21
1.96
2.60
2.94
3.00
0.70
0.65
0.76
0.83
0.76
Total Shares Outstanding
113
115
118
120
122
124
125
126
127
129
130
128
129
129
129
130
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
Cash and cash equivalents
126
100
240
434
613
604
1,034
939
906
1,032
1,242
959
922
899
1,032
1,242
Accounts Receivable
778
902
1,030
1,304
1,533
1,958
1,619
1,660
2,077
2,349
2,224
2,027
2,147
2,208
2,349
2,224
Other Current Assets
65.89
80.99
67.66
79.63
132
188
166
168
174
231
230
172
197
199
231
230
Total Current Assets
970
1,084
1,337
1,818
2,278
2,750
2,818
2,767
3,157
3,612
3,695
3,159
3,265
3,305
3,612
3,695
   
Property, Plant and Equipment
142
151
155
171
192
256
240
215
285
331
341
291
297
311
331
341
Intangible Assets
396
548
589
577
651
984
930
1,119
1,746
2,254
2,012
1,781
1,878
1,993
2,254
2,012
Other Long Term Assets
163
289
272
288
267
288
440
583
862
642
889
896
892
873
642
889
Total Assets
1,671
2,071
2,354
2,854
3,389
4,278
4,429
4,684
6,049
6,839
6,937
6,126
6,332
6,483
6,839
6,937
   
Accounts Payable
496
573
665
1,005
1,248
1,528
1,026
965
1,195
1,484
1,450
1,191
1,318
1,334
1,484
1,450
Current Portion of Long-Term Debt
0.47
1.26
6.35
14.47
0.53
0.97
17.50
79.40
566
--
5.12
536
256
1.80
--
5.12
Other Current Liabilities
115
112
114
21.75
27.85
48.35
252
195
297
263
296
296
255
236
263
296
Total Current Liabilities
611
686
785
1,041
1,276
1,577
1,296
1,239
2,058
1,747
1,751
2,023
1,829
1,571
1,747
1,751
   
Long-Term Debt
17.81
78.76
89.63
77.67
40.45
55.68
0.74
0.51
2.04
528
513
--
285
511
528
513
Other Long-Term Liabilities
199
301
338
312
229
400
506
585
676
842
844
664
672
744
842
844
Total Liabilities
828
1,066
1,213
1,431
1,546
2,033
1,803
1,825
2,736
3,117
3,108
2,687
2,786
2,826
3,117
3,108
   
Common Stock
55.84
56.70
58.13
59.00
120
123
124
126
128
130
130
128
129
130
130
130
Retained Earnings
693
820
948
1,024
1,272
1,621
2,009
2,251
2,564
2,920
3,018
2,648
2,719
2,812
2,920
3,018
Additional Paid-In Capital
144
175
239
418
460
631
704
768
858
954
973
886
916
935
954
973
Total Equity
842
1,005
1,141
1,423
1,844
2,245
2,626
2,859
3,313
3,722
3,829
3,439
3,545
3,657
3,722
3,829
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 TTM Dec11 Mar12 Jun12 Sep12 Dec12
   
Net Income
128
129
151
197
287
421
400
246
335
391
404
91.44
87.45
101
111
105
Depreciation, Depletion and Amortization
35.35
34.15
47.54
48.26
55.67
73.13
86.34
88.50
95.37
101
100
25.24
25.27
24.67
25.64
24.48
Cash Flow from Others
-15.82
-75.37
-37.23
-21.61
18.06
-180
47.27
-137
-194
-192
-104
29.51
-137
-106
21.39
118
Cash Flow from Operations
148
87.76
161
224
361
313
533
197
236
300
400
146
-24.15
19.66
158
247
   
Investment for Property, Plant & Equipement
-25.80
-37.11
-43.90
-53.98
-64.62
-115
-55.53
-49.08
-98.75
-103
-108
-20.10
-17.65
-32.55
-32.27
-25.17
Cash Flow from Acquisitions
--
-164
--
-10.96
-88.72
-264
-23.33
-259
-711
-91.58
-25.76
-65.82
-3.46
-4.15
-18.15
--
Cash Flow from Investing
-17.66
-203
-68.33
-67.57
-166
-410
-94.91
-374
-802
-181
-121
-85.84
-21.69
-36.72
-36.87
-25.35
   
Net Issuance of Stock
27.85
27.66
37.06
29.39
34.69
46.36
43.36
36.21
45.94
43.57
43.38
9.65
11.07
12.74
10.11
9.46
Net Issuance of Debt
-76.95
55.14
17.30
-10.12
-56.33
11.41
-30.03
57.87
504
-48.74
-42.06
-22.73
-12.20
-11.91
-1.90
-16.05
Cash Flow for Dividends
--
--
--
--
--
--
--
--
--
-5.38
-9.07
--
-3.16
-2.22
--
-3.70
Other Financing
-5.86
8.55
-4.70
29.05
1.35
41.01
-52.33
1.55
6.84
7.82
6.90
0.70
7.38
-0.46
0.20
-0.22
Cash Flow from Financing
-54.96
91.35
49.66
48.32
-20.30
98.79
-39.00
95.63
557
-2.72
-0.86
-12.38
3.08
-1.84
8.42
-10.51
   
Net Change in Cash
77.69
-26.08
140
194
179
-8.93
429
-94.78
-33.21
127
283
53.60
-37.73
-22.92
134
209
   
Free Cash Flow
122
50.65
117
170
296
199
478
148
138
197
293
126
-41.80
-12.90
126
222
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
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
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
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:

JEC 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