Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 10.8  11.1  14.2 
EBITDA Growth (%) 12.5  15.3  -2.9 
Free Cash Flow Growth (%) -3.2  -99.8 
Book Value Growth (%) 8.8  2.4 

*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
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Apr12 Jul12 Oct12 Jan13 Apr13
   
Revenue per Share ($)
29.81
33.94
38.65
46.43
51.53
53.38
56.14
60.10
69.39
81.35
83.35
17.32
17.59
19.11
27.82
18.83
EBITDA per Share
3.68
4.43
5.06
6.58
7.06
6.77
7.53
8.40
10.83
11.49
10.88
2.13
2.79
2.70
3.01
2.38
Free Cashflow per Share
-0.22
0.17
0.24
5.85
-0.96
2.24
5.12
2.99
4.49
2.03
0.01
0.98
-0.36
-0.39
--
0.76
Earnings per Share ($)
1.72
2.12
2.43
3.31
3.39
2.89
3.23
3.65
4.30
4.17
4.22
0.63
1.00
0.91
1.65
0.66
Dividends Per Share
--
--
--
--
--
--
--
--
1.00
1.28
1.31
0.32
0.32
0.32
0.32
0.35
Book Value per Share
12.15
14.41
17.18
16.74
19.08
21.95
25.66
26.48
24.01
25.52
27.00
25.71
25.89
25.98
26.53
27.00
Month End Stock Price
44.30
47.01
44.39
70.91
45.53
36.71
50.37
50.78
45.99
46.29
47.06
50.13
49.72
53.28
46.29
47.06
RatiosAnnualsQuarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Apr12 Jul12 Oct12 Jan13 Apr13
   
Return on Equity %
14.10
14.70
14.10
19.80
17.80
13.10
12.60
13.70
17.90
16.30
9.60
9.60
15.60
14.00
24.80
9.60
Return on Assets %
8.80
9.20
9.20
12.30
10.30
7.80
7.50
8.20
8.30
7.10
4.00
4.40
6.80
5.60
10.80
4.00
Return on Capital - Joel Greenblatt %
20.10
20.70
20.60
29.10
23.10
18.70
21.80
23.00
21.60
17.80
12.00
12.80
17.60
16.00
26.00
12.00
Debt to Equity
0.26
0.22
0.19
0.19
0.34
0.31
0.26
0.26
0.65
0.75
0.75
0.67
0.68
0.75
0.75
0.75
   
Gross Margin %
33.00
35.20
35.50
36.40
36.50
36.90
37.80
38.20
38.20
36.30
36.40
35.90
39.00
38.10
33.30
36.40
Operating Margin %
10.00
10.60
10.60
11.70
11.00
9.40
10.00
10.40
11.50
9.80
7.50
7.60
10.90
9.50
10.80
7.50
Net Margin %
5.70
6.20
6.30
7.10
6.60
5.40
5.80
6.10
6.20
5.10
3.50
3.60
5.70
4.80
5.90
3.50
   
Days Sales Outstanding
40.80
43.30
45.00
--
--
--
--
--
--
--
--
--
--
--
--
--
Days Inventory
85.20
93.70
94.50
95.50
99.70
98.90
99.90
97.60
100
111
135
115
124
158
80.60
135
Inventory Turnover
4.30
3.90
3.90
3.80
3.70
3.70
3.70
3.70
3.60
3.30
0.70
0.80
0.70
0.60
1.10
0.70
   
Debt to Revenue
0.11
0.10
0.09
0.07
0.13
0.13
0.12
0.11
0.23
0.24
1.08
1.00
1.01
1.02
0.72
1.08
COGS to Revenue
0.67
0.65
0.64
0.64
0.63
0.63
0.62
0.62
0.62
0.64
0.64
0.64
0.61
0.62
0.67
0.64
Inventory to Revenue
0.16
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.19
0.94
0.81
0.83
1.07
0.59
0.94
Interest Exp. to Revenue %
-0.71
-0.53
-0.53
-0.26
-0.38
-0.68
-0.72
-0.72
-1.59
-1.71
--
-1.93
-1.90
-1.78
-1.34
--
   
Asset Turnover
1.54
1.47
1.46
1.72
1.56
1.45
1.31
1.36
1.33
1.39
0.30
0.30
0.30
0.30
0.46
0.30
Buyback Ratio
-7.80
-6.40
-2.70
-8.50
-9.00
-0.60
--
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
--
--
--
--
--
--
--
--
0.23
0.31
0.53
0.51
0.32
0.35
0.19
0.53
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Apr12 Jul12 Oct12 Jan13 Apr13
   
Revenue
10,282
11,701
13,402
15,544
16,474
16,389
17,178
18,391
18,804
19,279
19,236
4,243
4,205
4,490
6,342
4,199
Cost of Goods Sold
6,887
7,587
8,639
9,891
10,460
10,334
10,680
11,359
11,625
12,289
12,242
2,719
2,563
2,778
4,230
2,671
Gross Profit
3,395
4,114
4,763
5,654
6,014
6,055
6,498
7,032
7,179
6,990
6,994
1,524
1,642
1,712
2,112
1,528
   
Selling, General, &Admin. Expense
2,135
2,589
3,008
3,451
3,758
3,978
4,196
4,462
4,243
4,267
4,261
1,002
975
1,077
1,212
997
Earnings Before DDA
1,271
1,526
1,756
2,203
2,258
2,079
2,303
2,570
2,936
2,723
2,519
522
667
634
687
531
   
Depreciation, Depletion and Amortization
247
289
340
389
453
543
591
656
778
833
633
201
210
209
--
214
   
Operating Income
1,023
1,237
1,416
1,815
1,804
1,536
1,712
1,914
2,158
1,890
1,886
321
457
425
687
317
Interest Income/Expense
-72.93
-62.45
-70.39
-40.36
-62.42
-111
-124
-132
-299
-329
-245
-82.00
-80.00
-80.00
-85.00
--
Net Income
591
730
842
1,109
1,084
885
991
1,114
1,167
986
979
154
240
215
377
147
   
Earnings per Share ($)
1.72
2.12
2.43
3.31
3.39
2.89
3.23
3.65
4.30
4.17
4.22
0.63
1.00
0.91
1.65
0.66
Total Shares Outstanding
345
345
347
335
320
307
306
306
271
237
223
245
239
235
228
223
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Apr12 Jul12 Oct12 Jan13 Apr13
   
Cash and cash equivalents
147
205
287
620
664
676
2,267
2,277
1,205
537
518
1,029
600
550
537
518
Accounts Receivable
1,150
1,390
1,652
--
--
--
--
--
--
--
--
--
--
--
--
--
Inventory
1,607
1,947
2,238
2,588
2,856
2,799
2,923
3,036
3,199
3,748
3,961
3,424
3,494
4,818
3,748
3,961
Other Current Assets
121
101
89.50
193
204
225
295
332
371
434
432
396
369
405
434
432
Total Current Assets
3,025
3,643
4,266
3,401
3,724
3,700
5,485
5,645
4,775
4,719
4,911
4,849
4,463
5,773
4,719
4,911
   
Property, Plant and Equipment
3,324
3,988
4,544
5,353
6,510
6,984
7,018
7,256
8,905
8,872
8,822
8,961
9,010
9,009
8,872
8,822
Intangible Assets
245
9.34
222
229
219
210
204
193
--
--
--
--
--
--
--
--
Other Long Term Assets
105
339
121
58.54
107
440
453
470
414
314
317
422
356
346
314
317
Total Assets
6,698
7,979
9,153
9,041
10,560
11,334
13,160
13,564
14,094
13,905
14,050
14,232
13,829
15,128
13,905
14,050
   
Accounts Payable
975
1,275
1,472
1,667
1,634
1,693
2,374
2,292
2,185
2,430
2,592
2,791
2,529
3,571
2,430
2,592
Current Portion of Long-Term Debt
12.53
3.46
108
18.84
12.70
17.00
16.00
418
94.00
105
107
98.00
94.00
100.00
105
107
Other Current Liabilities
135
177
167
233
124
105
--
--
311
--
--
--
--
--
--
--
Total Current Liabilities
1,122
1,456
1,746
1,919
1,771
1,815
2,390
2,710
2,590
2,535
2,699
2,889
2,623
3,671
2,535
2,699
   
Long-Term Debt
1,076
1,103
1,046
1,040
2,052
2,053
2,052
1,678
4,150
4,448
4,430
4,149
4,138
4,478
4,448
4,430
Other Long-Term Liabilities
309
453
403
479
635
727
865
1,074
846
874
900
894
880
873
874
900
Total Liabilities
2,507
3,013
3,196
3,438
4,458
4,595
5,307
5,462
7,586
7,857
8,029
7,932
7,641
9,022
7,857
8,029
   
Common Stock
3.40
3.43
3.45
3.49
3.51
4.00
4.00
4.00
4.00
4.00
4.00
--
--
4.00
4.00
4.00
Retained Earnings
3,017
3,705
4,371
5,480
6,563
7,448
8,439
9,553
10,195
10,878
10,948
10,271
10,434
10,575
10,878
10,948
Additional Paid-In Capital
1,171
1,258
1,583
1,749
1,911
1,971
2,085
2,225
2,339
2,454
2,463
2,363
2,385
2,423
2,454
2,463
Treasury Stock
--
--
--
-1,628
-2,376
-2,638
-2,639
-3,643
-5,977
-7,243
-7,354
-6,284
-6,580
-6,848
-7,243
-7,354
Total Equity
4,191
4,967
5,957
5,603
6,102
6,739
7,853
8,102
6,508
6,048
6,021
6,300
6,188
6,106
6,048
6,021
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Apr12 Jul12 Oct12 Jan13 Apr13
   
Net Income
591
730
842
1,109
1,084
885
991
1,114
1,167
986
602
154
240
215
--
147
Depreciation, Depletion and Amortization
247
289
340
389
453
543
591
656
778
833
633
201
210
209
--
214
Cash Flow from Others
-84.17
-71.83
-300
1,602
-303
273
652
-94.00
198
-554
-644
62.00
-285
-303
--
-56.00
Cash Flow from Operations
754
948
882
3,099
1,234
1,701
2,234
1,676
2,143
1,265
591
417
165
121
--
305
   
Investment for Property, Plant & Equipement
-832
-890
-799
-1,142
-1,542
-1,014
-666
-761
-927
-785
-599
-177
-252
-212
--
-135
Cash Flow from Investing
-416
-977
-904
-1,419
-1,568
-1,442
-640
-717
-802
-660
-515
-176
-200
-192
--
-123
   
Net Issuance of Stock
46.26
47.09
22.86
-1,534
-651
-257
-1.00
-1,004
-2,311
-1,293
-667
-325
-298
-260
--
-109
Net Issuance of Debt
-362
-13.21
-5.10
-110
976
-16.00
-17.00
-17.00
169
251
294
-24.00
-33.00
327
--
--
Cash Flow for Dividends
--
--
--
--
--
--
--
--
-271
-300
-227
-77.00
-76.00
-74.00
--
-77.00
Other Financing
-0.18
-0.08
14.46
25.71
-1.14
--
48.00
72.00
--
69.00
26.00
9.00
13.00
28.00
--
-15.00
Cash Flow from Financing
-316
33.80
32.21
-1,618
325
-273
30.00
-949
-2,413
-1,273
-574
-417
-394
21.00
--
-201
   
Net Change in Cash
22.66
3.97
10.12
62.33
-8.63
-14.00
1,624
10.00
-1,072
-668
-498
-176
-429
-50.00
--
-19.00
   
Free Cash Flow
-77.14
58.06
82.27
1,957
-307
687
1,568
915
1,216
480
-8.00
240
-87.00
-91.00
--
170
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Apr12 Jul12 Oct12 Jan13 Apr13
   
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
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Apr12 Jul12 Oct12 Jan13 Apr13
   
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:

KSS 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