Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 3.7  4.5  8.6 
EBITDA Growth (%) -29.9 
Free Cash Flow Growth (%) -11.9  -22.4  -115.3 
Book Value Growth (%) -5.9  -5.9  -9.5 

*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 ($)
32.05
36.76
42.57
42.88
37.99
43.62
40.73
44.10
46.56
50.71
51.40
12.30
11.25
13.73
13.13
13.29
EBITDA per Share
4.98
5.04
5.03
-0.56
0.63
-7.85
0.82
2.87
2.81
2.20
1.85
0.82
0.58
1.13
-0.37
0.51
Free Cashflow per Share
2.94
3.19
2.85
2.29
0.48
1.26
3.90
1.21
2.14
0.48
-0.50
-1.02
2.16
-1.72
1.08
-2.02
Earnings per Share ($)
2.48
2.39
2.30
-1.30
3.07
-9.23
-1.02
0.62
0.61
-0.72
-0.76
-0.01
0.10
0.22
-1.09
0.01
Dividends Per Share
0.16
0.36
0.44
0.50
0.56
0.56
0.20
0.20
0.20
0.20
0.20
0.05
0.05
0.05
0.05
0.05
Book Value per Share
18.59
20.98
22.37
20.00
19.71
14.26
13.37
13.78
13.40
13.42
13.01
14.37
14.13
14.54
13.58
13.01
Month End Stock Price
35.23
36.57
30.72
33.43
15.99
5.86
16.06
15.54
10.55
11.06
12.72
12.56
9.56
12.87
11.06
12.72
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
12.90
11.40
10.30
-6.50
15.60
-64.70
-7.90
4.70
4.70
-5.60
0.40
-0.40
3.20
6.40
-32.00
0.40
Return on Assets %
7.80
6.60
6.00
-3.80
9.60
-31.50
-4.30
2.30
1.90
-2.20
--
--
1.20
2.40
-12.40
--
Return on Capital - Joel Greenblatt %
62.60
49.20
45.90
-15.40
-3.00
-80.40
-1.90
19.40
23.00
9.60
7.20
23.60
15.20
35.20
-25.60
7.20
Debt to Equity
0.40
0.46
0.43
0.40
0.39
0.66
0.48
0.47
0.79
0.95
1.03
0.79
0.80
0.88
0.95
1.03
   
Gross Margin %
37.40
36.70
36.10
36.10
32.20
32.50
34.40
34.50
35.50
36.10
34.50
36.70
38.20
35.20
34.60
34.50
Operating Margin %
13.30
11.40
9.80
-3.50
-0.70
-20.20
-0.40
4.00
3.70
2.00
1.70
4.30
2.50
6.10
-5.10
1.70
Net Margin %
7.50
6.50
5.40
-3.00
8.10
-21.20
-2.60
1.50
1.30
-1.50
--
-0.10
0.90
1.70
-8.30
--
   
Days Sales Outstanding
32.20
35.20
33.00
31.70
32.00
37.40
33.20
34.60
33.70
36.60
40.30
45.60
34.80
42.70
35.70
40.30
Days Inventory
78.70
82.30
73.10
76.60
73.30
76.20
62.70
71.20
73.50
73.20
68.70
72.60
80.50
71.00
69.70
68.70
Inventory Turnover
4.60
4.40
5.00
4.80
5.00
4.80
5.80
5.10
5.00
5.00
1.30
1.30
1.10
1.30
1.30
1.30
   
Debt to Revenue
0.23
0.26
0.23
0.19
0.20
0.22
0.16
0.15
0.23
0.25
1.01
0.92
1.00
0.93
0.99
1.01
COGS to Revenue
0.63
0.63
0.64
0.64
0.68
0.67
0.66
0.66
0.64
0.64
0.65
0.63
0.62
0.65
0.65
0.65
Inventory to Revenue
0.14
0.14
0.13
0.13
0.14
0.14
0.11
0.13
0.13
0.13
0.49
0.51
0.55
0.51
0.50
0.49
Interest Exp. to Revenue %
-1.26
-1.06
-1.48
-1.15
-1.24
-1.15
-1.59
-1.62
-1.94
-3.82
-1.60
-4.56
-1.03
-3.64
-5.75
-1.60
   
Asset Turnover
1.05
1.02
1.11
1.25
1.19
1.49
1.64
1.56
1.39
1.46
0.40
0.34
0.32
0.36
0.37
0.40
Buyback Ratio
-6.20
-11.80
-4.90
22.50
-3.60
0.10
--
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
0.07
0.15
0.19
--
0.18
--
--
0.31
0.32
--
7.59
--
0.47
0.22
--
7.59
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
4,375
4,650
5,074
4,743
3,849
3,616
3,327
3,643
3,785
3,798
3,871
936
855
1,035
972
1,009
Cost of Goods Sold
2,739
2,944
3,244
3,031
2,609
2,440
2,182
2,387
2,440
2,427
2,495
593
529
671
635
660
Gross Profit
1,637
1,705
1,830
1,712
1,239
1,176
1,146
1,256
1,345
1,371
1,376
344
326
365
337
348
   
Selling, General, &Admin. Expense
1,057
1,177
1,333
1,342
1,100
1,069
1,009
1,073
1,173
1,227
1,255
303
305
302
317
332
Earnings Before DDA
679
637
600
-61.50
63.50
-651
66.60
237
229
165
141
62.70
43.70
85.50
-27.10
38.60
   
Depreciation, Depletion and Amortization
99.50
109
103
105
90.50
80.80
78.70
91.90
88.10
90.10
89.30
22.50
22.00
22.80
22.80
21.70
   
Operating Income
580
528
497
-167
-27.00
-731
-12.10
145
141
74.70
51.40
40.20
21.70
62.70
-49.90
16.90
Interest Income/Expense
-55.30
-49.30
-75.10
-54.70
-47.80
-41.60
-52.80
-58.90
-73.30
-145
-119
-42.70
-8.80
-37.70
-55.90
-16.10
Net Income
329
302
274
-144
311
-765
-86.60
53.80
50.70
-56.10
-54.40
-1.20
8.10
17.40
-80.40
0.50
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
0.20
--
0.20
--
--
--
Earnings per Share ($)
2.48
2.39
2.30
-1.30
3.07
-9.23
-1.02
0.62
0.61
-0.72
-0.76
-0.01
0.10
0.22
-1.09
0.01
Total Shares Outstanding
137
127
119
111
101
82.90
81.70
82.60
81.30
74.90
75.90
76.10
76.00
75.40
74.00
75.90
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
350
45.00
34.90
71.50
303
338
333
201
239
150
44.70
147
277
234
150
44.70
Accounts Receivable
386
448
458
412
337
370
303
346
350
381
446
469
327
486
381
446
Inventory
591
664
650
636
524
510
375
466
491
487
498
473
468
524
487
498
Other Current Assets
130
139
141
159
130
87.50
53.70
78.80
76.00
79.40
87.50
79.20
88.20
77.10
79.40
87.50
Total Current Assets
1,456
1,296
1,284
1,279
1,294
1,306
1,065
1,091
1,156
1,097
1,077
1,168
1,160
1,321
1,097
1,077
   
Property, Plant and Equipment
268
304
312
385
312
301
239
226
271
278
266
273
271
276
278
266
Intangible Assets
2,414
2,893
2,925
2,071
1,592
752
600
889
1,153
1,085
1,067
1,159
1,148
1,164
1,085
1,067
Other Long Term Assets
49.00
57.80
56.60
52.70
38.50
69.50
121
126
136
136
135
135
129
138
136
135
Total Assets
4,188
4,551
4,578
3,787
3,237
2,428
2,025
2,332
2,715
2,596
2,544
2,735
2,709
2,900
2,596
2,544
   
Accounts Payable
434
457
425
499
370
359
322
370
578
450
357
610
589
652
450
357
Current Portion of Long-Term Debt
181
203
357
104
4.80
253
2.60
1.80
2.00
2.20
66.70
2.10
2.10
2.10
2.20
66.70
Other Current Liabilities
14.70
23.70
54.20
12.70
20.40
-0.00
--
--
--
--
--
--
--
--
--
--
Total Current Liabilities
629
684
837
615
396
612
324
372
580
452
423
612
591
654
452
423
   
Long-Term Debt
835
1,017
790
789
778
529
526
535
855
956
953
861
857
958
956
953
Other Long-Term Liabilities
186
196
285
171
66.50
105
82.10
287
191
183
181
169
188
191
183
181
Total Liabilities
1,650
1,897
1,911
1,575
1,240
1,245
933
1,194
1,626
1,591
1,557
1,642
1,635
1,803
1,591
1,557
   
Common Stock
1.50
1.50
1.50
1.50
1.50
1.50
1.60
0.90
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.80
Retained Earnings
1,947
2,204
2,426
2,226
2,481
1,668
1,564
604
596
501
492
586
580
591
501
492
Additional Paid-In Capital
1,179
1,236
1,269
1,320
1,340
1,351
1,360
542
522
521
521
527
521
522
521
521
Treasury Stock
-594
-789
-1,024
-1,330
-1,827
-1,826
-1,826
--
--
--
--
--
--
--
--
--
Total Equity
2,538
2,654
2,666
2,212
1,997
1,182
1,092
1,138
1,089
1,005
988
1,094
1,074
1,097
1,005
988
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
329
302
274
-144
311
-765
-86.30
54.40
51.50
-55.00
-53.10
-1.00
8.40
17.80
-80.20
0.90
Depreciation, Depletion and Amortization
99.50
109
103
105
90.50
80.80
78.70
91.90
88.10
90.10
89.30
22.50
22.00
22.80
22.80
21.70
Cash Flow from Others
26.90
51.10
50.30
463
-242
860
357
-5.00
132
77.60
-0.40
-81.30
153
-152
157
-159
Cash Flow from Operations
455
462
427
424
160
176
349
141
272
113
35.80
-59.80
184
-111
99.60
-137
   
Investment for Property, Plant & Equipement
-53.30
-57.80
-87.50
-171
-111
-71.20
-30.00
-41.00
-98.00
-76.50
-74.60
-18.20
-20.00
-18.90
-19.40
-16.30
Cash Flow from Acquisitions
-261
-573
-4.10
368
846
6.50
--
-174
-146
-4.40
-4.40
--
--
-4.40
--
--
Cash Flow from Investing
-275
-629
-88.60
198
718
-84.40
-45.20
-214
-244
-79.50
-77.60
-18.40
-23.40
-18.30
-19.40
-16.50
   
Net Issuance of Stock
-81.60
-166
-222
-274
-486
1.00
--
-10.70
-78.00
-44.00
-44.10
-8.90
-20.10
-5.00
-10.00
-9.00
Net Issuance of Debt
-12.90
72.50
-69.30
-259
-104
-5.10
-248
-10.10
298
101
166
--
-0.30
104
-2.00
64.50
Cash Flow for Dividends
-20.20
-44.80
-52.30
-55.70
-57.20
-47.40
-17.00
-36.20
-17.30
-16.50
-16.50
-4.00
-3.90
-3.80
-4.80
-4.00
Other Financing
-0.00
0.20
-5.00
3.40
-2.40
0.10
-45.00
-3.10
-193
-164
-167
-0.50
-6.00
-10.20
-148
-3.20
Cash Flow from Financing
-115
-138
-348
-585
-650
-51.40
-310
-60.10
10.40
-124
-61.80
-13.40
-30.30
84.50
-164
48.30
   
Net Change in Cash
66.70
-305
-10.10
36.60
231
35.50
-4.90
-133
38.00
-89.20
-102
-91.70
130
-43.00
-84.50
-105
   
Free Cash Flow
402
404
340
253
48.30
104
319
100
174
36.20
-38.80
-78.00
164
-130
80.20
-153
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:

JNY 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