Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 26.1  1.8  -2.3 
EBITDA Growth (%) 83.5 
Free Cash Flow Growth (%) 68.9 
Book Value Growth (%) 7.1  14.5 

*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 ($)
17.03
11.81
13.68
6.69
74.08
75.49
50.26
55.69
68.57
70.55
68.98
19.07
17.98
17.39
16.19
17.42
EBITDA per Share
-8.24
-9.89
1.06
0.54
9.65
-3.81
6.88
3.31
4.23
9.98
10.20
2.74
2.41
3.26
1.59
2.94
Free Cashflow per Share
-1.56
-0.57
-0.18
-0.11
3.34
-2.32
3.49
1.41
1.60
5.62
4.12
1.36
1.66
1.20
1.41
-0.15
Earnings per Share ($)
-9.83
-9.36
-9.46
40.73
4.97
-3.43
3.51
0.72
1.32
4.45
4.80
1.38
1.09
1.51
0.47
1.73
Dividends Per Share
--
--
--
--
0.36
0.84
0.96
0.96
0.96
1.00
1.05
0.25
0.25
0.25
0.25
0.30
Book Value per Share
-21.69
-29.87
-39.43
3.72
46.43
39.44
45.89
47.08
45.99
55.55
56.02
48.92
51.23
52.38
55.22
56.02
Month End Stock Price
--
--
--
56.96
79.48
22.52
41.62
50.09
45.88
61.69
64.65
47.26
51.84
58.39
61.69
64.65
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
--
--
--
7.10
10.70
-8.70
7.80
1.50
2.90
8.00
12.40
11.20
8.40
11.60
3.20
12.40
Return on Assets %
-48.60
-39.70
-49.00
4.00
8.70
-6.00
6.50
1.10
1.90
4.90
7.60
7.60
5.20
6.80
2.00
7.60
Return on Capital - Joel Greenblatt %
-108
-350
20.30
14.70
41.10
-18.60
24.40
8.10
9.10
27.20
30.00
30.00
25.60
35.20
15.60
30.00
Debt to Equity
-0.01
-0.00
-0.00
0.14
--
0.06
0.01
0.17
0.18
0.36
0.36
0.17
0.38
0.38
0.36
0.36
   
Gross Margin %
-4.20
9.60
12.70
13.00
16.80
-0.30
20.70
12.30
10.90
17.90
21.90
19.30
17.60
23.50
10.80
21.90
Operating Margin %
-54.10
-86.80
5.50
7.20
12.10
-6.00
12.00
4.10
4.20
12.20
14.80
12.60
11.50
16.80
7.60
14.80
Net Margin %
-57.70
-79.20
-69.20
3.90
6.70
-4.50
7.10
1.30
1.90
6.30
9.90
7.30
6.10
8.70
2.90
9.90
   
Days Sales Outstanding
40.60
43.00
34.00
58.00
27.20
30.90
31.80
29.80
28.10
34.10
41.40
32.40
34.60
42.40
36.90
41.40
Days Inventory
52.80
45.10
44.20
118
60.60
41.40
58.40
64.60
64.80
60.80
68.80
61.10
62.90
67.00
60.40
68.80
Inventory Turnover
6.90
8.10
8.20
3.10
6.00
8.80
6.30
5.70
5.60
6.00
1.30
1.50
1.40
1.40
1.50
1.30
   
Debt to Revenue
0.02
0.00
0.00
0.08
--
0.03
0.01
0.14
0.12
0.28
1.17
0.42
1.09
1.13
1.23
1.17
COGS to Revenue
1.04
0.90
0.87
0.87
0.83
1.00
0.79
0.88
0.89
0.82
0.78
0.81
0.82
0.76
0.89
0.78
Inventory to Revenue
0.15
0.11
0.11
0.28
0.14
0.11
0.13
0.16
0.16
0.14
0.59
0.54
0.57
0.56
0.59
0.59
Interest Exp. to Revenue %
-0.81
-1.01
-0.48
-0.17
0.07
-0.07
--
-1.09
-1.37
-2.11
-2.73
-1.10
-1.88
-2.71
-2.93
-2.73
   
Asset Turnover
0.84
0.50
0.71
1.02
1.29
1.32
0.91
0.80
0.99
0.78
0.19
0.26
0.21
0.20
0.18
0.19
Dividend Payout Ratio
--
--
--
--
0.07
--
0.27
1.32
0.73
0.23
0.17
0.18
0.23
0.17
0.53
0.17
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
1,365
942
1,090
668
1,505
1,508
987
1,079
1,301
1,360
1,332
365
345
336
314
337
Cost of Goods Sold
1,423
852
951
580
1,251
1,513
783
947
1,159
1,116
1,085
295
285
257
280
264
Gross Profit
-58.00
90.20
139
87.10
253
-4.60
204
132
142
244
247
70.40
60.70
78.90
33.90
73.80
   
Selling, General, &Admin. Expense
608
886
58.90
33.30
73.10
73.10
69.90
64.40
62.70
62.20
60.40
17.90
14.40
16.00
13.90
16.10
Earnings Before DDA
-661
-790
84.10
54.00
196
-76.10
135
64.20
80.20
192
197
52.50
46.20
62.90
30.80
57.00
   
Depreciation, Depletion and Amortization
78.00
28.10
24.30
5.70
14.00
14.90
16.40
19.80
25.20
26.50
27.20
6.30
6.60
6.70
6.90
7.00
   
Operating Income
-739
-818
59.80
48.30
182
-91.00
119
44.40
55.00
166
170
46.20
39.60
56.20
23.90
50.00
Interest Income/Expense
-11.00
-9.50
-5.20
-1.10
1.00
-1.00
--
-11.80
-17.80
-28.70
-34.00
-4.00
-6.50
-9.10
-9.20
-9.20
Net Income
-788
-747
-754
26.20
101
-68.50
70.50
14.10
25.10
85.80
92.80
26.50
21.00
29.20
9.10
33.50
   
Earnings per Share ($)
-9.83
-9.36
-9.46
40.73
4.97
-3.43
3.51
0.72
1.32
4.45
4.80
1.38
1.09
1.51
0.47
1.73
Total Shares Outstanding
80.18
79.82
79.68
99.76
20.31
19.98
19.64
19.38
18.98
19.28
19.37
19.16
19.20
19.29
19.39
19.37
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
36.00
55.40
49.50
50.00
68.70
0.20
30.30
136
49.80
358
334
77.30
318
336
358
334
Accounts Receivable
152
111
102
106
112
128
86.10
88.20
100
127
154
130
131
156
127
154
Inventory
206
105
115
188
208
172
125
168
206
186
199
198
197
189
186
199
Other Current Assets
32.00
50.20
21.00
40.80
66.00
129
59.10
80.10
78.90
70.10
71.00
76.60
76.60
74.80
70.10
71.00
Total Current Assets
426
322
287
385
455
429
301
471
435
742
758
482
723
756
742
758
   
Property, Plant and Equipment
613
215
223
170
223
297
339
354
368
384
386
371
373
375
384
386
Intangible Assets
--
--
11.40
--
--
--
--
7.10
114
72.60
72.20
74.00
73.50
73.10
72.60
72.20
Other Long Term Assets
584
1,346
1,017
100
488
420
446
510
404
554
548
463
492
491
554
548
Total Assets
1,623
1,882
1,539
655
1,165
1,145
1,086
1,342
1,321
1,753
1,764
1,390
1,661
1,694
1,753
1,764
   
Accounts Payable
268
175
150
160
137
235
123
141
116
142
134
162
162
157
142
134
Current Portion of Long-Term Debt
1.00
1.20
1.10
--
--
--
--
1.30
1.30
4.70
10.60
1.70
--
--
4.70
10.60
Other Current Liabilities
52.00
72.40
16.90
16.20
28.90
--
--
--
32.50
15.20
12.30
--
--
--
15.20
12.30
Total Current Liabilities
321
249
168
176
165
235
123
142
150
162
157
164
162
157
162
157
   
Long-Term Debt
24.00
2.80
1.20
50.00
--
43.00
7.10
153
151
380
383
153
377
378
380
383
Other Long-Term Liabilities
3,017
4,015
4,511
58.30
57.00
79.30
54.00
135
147
140
140
137
139
148
140
140
Total Liabilities
3,362
4,267
4,680
285
222
357
184
430
448
682
680
453
678
684
682
680
   
Common Stock
1.00
0.80
0.80
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
Retained Earnings
-2,279
-2,918
-3,671
26.20
116
34.10
85.00
80.10
84.40
151
179
107
123
147
151
179
Additional Paid-In Capital
539
538
538
488
949
959
968
987
998
1,018
1,019
1,008
1,016
1,017
1,018
1,019
Treasury Stock
--
--
--
--
--
-28.10
-28.10
-72.30
-72.30
-72.30
-88.50
-72.30
-72.30
-72.30
-72.30
-88.50
Total Equity
-1,739
-2,384
-3,141
371
943
788
901
912
873
1,071
1,085
937
984
1,010
1,071
1,085
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
-788
-747
-754
26.20
101
-68.50
70.50
14.10
25.10
85.80
92.80
26.50
21.00
29.20
9.10
33.50
Depreciation, Depletion and Amortization
78.00
28.10
24.30
5.70
14.00
14.90
16.40
19.80
25.20
26.50
27.20
6.30
6.60
6.70
6.90
7.00
Cash Flow from Discontinued Operations
--
-57.30
-346
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
622
738
1,092
-13.10
14.60
101
40.80
32.40
12.50
40.10
3.70
2.20
12.10
-3.90
29.70
-34.20
Cash Flow from Operations
-88.00
-38.00
16.90
18.80
130
46.90
128
66.30
62.80
152
124
35.00
39.70
32.00
45.70
6.30
   
Investment for Property, Plant & Equipement
-37.00
-7.60
-31.00
-30.00
-61.80
-93.20
-59.20
-38.90
-32.50
-44.10
-44.40
-9.00
-7.90
-8.80
-18.40
-9.30
Cash Flow from Acquisitions
--
--
--
--
--
--
--
-4.20
-83.20
--
--
--
--
--
--
--
Cash Flow from Investing
49.00
351
371
-30.00
-52.60
-113
-40.70
-46.40
-116
-122
-130
-1.80
-8.20
-88.90
-23.00
-9.70
   
Net Issuance of Stock
--
--
--
--
-0.70
-28.80
--
-44.20
-3.10
-2.20
-14.80
-2.10
--
-0.10
--
-14.70
Net Issuance of Debt
--
--
-1.70
50.00
-50.00
43.00
-36.00
143
-8.30
220
220
--
220
-0.10
0.10
--
Cash Flow for Dividends
--
--
--
--
-7.40
-17.20
-19.60
-19.00
-18.90
-19.60
-20.60
-4.90
-4.90
-4.90
-4.90
-5.90
Other Financing
-4.00
-294
-392
-0.80
-0.20
0.10
-1.30
5.70
-2.00
-5.40
-8.10
1.30
-6.40
-0.20
-0.10
-1.40
Cash Flow from Financing
-4.00
-294
-394
49.20
-58.30
-2.90
-56.90
85.40
-32.30
193
177
-5.70
209
-5.30
-4.90
-22.00
   
Net Change in Cash
-43.00
19.90
-5.90
38.00
18.70
-68.50
30.10
105
-85.80
224
171
27.50
241
-62.20
17.80
-25.40
   
Free Cash Flow
-125
-45.60
-14.10
-11.20
67.80
-46.30
68.50
27.40
30.30
108
79.30
26.00
31.80
23.20
27.30
-3.00
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:

KALU 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