Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 3.8  -4.3 
EBITDA Growth (%) -10.2  -10.2 
Free Cash Flow Growth (%) -71.7 
Book Value Growth (%) 28.5  11.3 

*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
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
14.15
15.20
17.30
19.44
24.65
26.25
24.39
23.54
23.12
5.98
6.30
6.04
5.24
5.54
EBITDA per Share
--
4.50
5.39
5.57
6.55
7.01
4.54
3.91
3.96
1.41
0.01
1.61
0.87
1.47
Free Cashflow per Share
--
2.78
2.17
3.15
3.59
3.59
4.07
3.26
1.03
0.64
1.07
0.62
0.92
-1.58
Earnings per Share ($)
2.00
2.05
2.63
2.41
2.87
3.23
1.13
0.83
0.90
0.56
-0.45
0.69
0.03
0.63
Dividends Per Share
--
--
--
0.10
0.40
0.40
0.40
0.40
0.40
0.10
0.10
0.10
0.10
0.10
Book Value per Share
--
16.15
17.10
2.00
4.74
5.62
5.70
6.40
6.98
6.27
5.77
6.42
6.38
6.98
Month End Stock Price
--
--
--
29.45
40.66
29.52
15.07
24.62
25.46
26.00
25.28
27.89
24.62
25.46
RatiosAnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
--
12.70
15.40
121
60.50
57.50
19.80
13.00
36.40
35.60
-31.20
42.80
2.00
36.40
Return on Assets %
--
10.70
13.10
11.00
12.50
13.40
4.30
2.90
9.60
8.40
-6.40
10.00
0.40
9.60
Return on Capital - Joel Greenblatt %
--
156
144
154
202
180
186
105
238
248
-34.80
998
88.40
238
Debt to Equity
--
--
--
8.10
2.83
2.37
2.36
1.97
1.80
2.13
2.21
1.98
1.97
1.80
   
Gross Margin %
--
39.40
37.40
36.50
33.70
33.10
32.10
26.70
26.60
23.40
27.30
26.70
29.50
26.60
Operating Margin %
--
22.10
25.10
23.60
22.50
22.70
13.90
11.70
21.10
18.60
-4.30
21.90
11.00
21.10
Net Margin %
14.20
13.50
15.20
12.40
11.60
12.30
4.60
3.50
11.40
9.30
-7.10
11.40
0.60
11.40
   
Days Sales Outstanding
--
54.50
63.50
71.50
62.40
63.10
60.50
50.90
55.60
59.70
53.60
55.40
56.90
55.60
   
Debt to Revenue
--
--
--
0.83
0.54
0.51
0.55
0.54
2.27
2.24
2.02
2.10
2.40
2.27
COGS to Revenue
--
0.61
0.63
0.64
0.66
0.67
0.68
0.73
0.73
0.77
0.73
0.73
0.70
0.73
Interest Exp. to Revenue %
--
0.16
0.09
-2.60
-3.50
-2.83
-3.16
-4.31
-2.74
-3.15
-3.00
-3.05
-8.65
-2.74
   
Asset Turnover
--
0.79
0.86
0.89
1.08
1.09
0.93
0.82
0.21
0.22
0.23
0.22
0.18
0.21
Dividend Payout Ratio
--
--
--
0.04
0.14
0.12
0.36
0.48
0.16
0.18
--
0.15
3.02
0.16
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
1,382
1,485
1,691
1,862
2,371
2,456
2,090
1,998
1,963
506
533
513
446
472
Cost of Goods Sold
--
900
1,059
1,183
1,571
1,642
1,418
1,465
1,424
387
388
376
314
346
Gross Profit
--
585
632
679
800
814
672
533
540
119
145
137
132
126
   
Selling, General, &Admin. Expense
--
257
208
239
267
257
382
192
192
--
144
--
47.94
--
Earnings Before DDA
--
439
527
534
630
656
389
332
338
119
1.23
137
74.32
125
   
Depreciation, Depletion and Amortization
--
112
103
93.42
97.92
98.76
98.83
98.78
99.93
24.90
23.99
24.52
25.37
26.06
   
Operating Income
--
328
424
440
532
557
290
233
238
94.30
-22.76
112
48.95
99.43
Interest Income/Expense
--
2.31
1.54
-48.32
-82.98
-69.53
-66.13
-86.15
-83.13
-15.95
-16.00
-15.65
-38.54
-12.94
Net Income
196
201
257
231
276
302
96.54
70.36
77.17
47.12
-37.88
58.30
2.81
53.93
   
Earnings per Share ($)
2.00
2.05
2.63
2.41
2.87
3.23
1.13
0.83
0.90
0.56
-0.45
0.69
0.03
0.63
Total Shares Outstanding
97.70
97.70
97.70
95.75
96.15
93.56
85.69
84.86
85.14
84.57
84.58
84.95
85.11
85.14
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
--
47.78
39.57
126
70.53
52.29
77.36
236
88.42
104
138
161
236
88.42
Accounts Receivable
--
222
294
365
405
425
346
279
288
332
314
312
279
288
Other Current Assets
--
85.46
73.76
62.79
74.51
82.43
107
169
123
108
147
146
169
123
Total Current Assets
--
355
408
554
550
559
531
684
500
543
599
618
684
500
   
Property, Plant and Equipment
--
102
95.62
95.54
113
124
121
372
127
119
347
112
372
127
Intangible Assets
--
1,326
1,347
1,332
1,239
1,435
1,401
1,133
1,383
1,389
1,147
1,393
1,133
1,383
Other Long Term Assets
--
97.04
112
122
295
133
192
257
269
208
223
245
257
269
Total Assets
--
1,880
1,962
2,104
2,197
2,252
2,245
2,446
2,279
2,260
2,316
2,370
2,446
2,279
   
Accounts Payable
--
98.47
99.46
186
263
263
355
539
312
348
293
472
539
312
Current Portion of Long-Term Debt
--
--
--
145
40.10
145
39.31
--
13.38
29.31
2.50
2.50
--
13.38
Other Current Liabilities
--
101
68.73
51.63
66.60
57.65
64.08
58.87
59.94
58.91
254
53.21
58.87
59.94
Total Current Liabilities
--
199
168
383
369
466
458
598
385
436
550
528
598
385
   
Long-Term Debt
--
--
--
1,402
1,249
1,104
1,110
1,068
1,055
1,103
1,075
1,075
1,068
1,055
Other Long-Term Liabilities
--
103
123
127
123
156
190
236
244
191
203
222
236
244
Total Liabilities
--
302
291
1,912
1,741
1,726
1,757
1,903
1,684
1,729
1,828
1,824
1,903
1,684
   
Common Stock
--
--
--
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Retained Earnings
--
--
--
93.54
331
596
658
694
739
697
650
700
694
739
Additional Paid-In Capital
--
--
--
112
173
217
251
250
255
253
250
253
250
255
Treasury Stock
--
--
--
-0.58
-40.91
-287
-419
-398
-397
-417
-410
-405
-398
-397
Total Equity
--
1,578
1,671
191
456
526
488
543
595
531
488
545
543
595
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
--
201
257
231
276
302
96.54
70.36
77.17
47.12
-37.88
58.30
2.81
53.93
Depreciation, Depletion and Amortization
--
112
103
93.42
97.92
98.76
98.83
98.78
99.93
24.90
23.99
24.52
25.37
26.06
Cash Flow from Others
--
29.04
-76.42
39.56
70.04
47.59
282
265
69.77
18.03
142
2.86
103
-178
Cash Flow from Operations
--
342
283
364
444
449
478
434
247
90.05
128
85.68
131
-97.54
   
Investment for Property, Plant & Equipement
--
-70.25
-70.55
-62.29
-98.78
-113
-129
-158
-159
-35.54
-37.05
-33.21
-52.30
-36.91
Cash Flow from Acquisitions
--
-11.34
-37.31
-19.94
-48.32
-18.82
-5.35
30.38
23.98
6.40
12.31
-14.75
26.42
--
Cash Flow from Investing
--
-81.59
-108
-82.23
-180
-152
-156
-146
-152
-34.91
-27.71
-56.83
-26.89
-40.47
   
Net Issuance of Stock
--
--
--
--
-29.61
-247
-137
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
--
-63.31
-262
-43.09
-100
-82.96
-64.58
-19.33
-54.13
-0.63
-8.88
-0.95
Cash Flow for Dividends
--
--
--
-19.05
-38.31
-37.14
-34.45
-33.88
-33.92
-8.45
-8.46
-8.47
-8.49
-8.49
Other Financing
--
-272
-183
-113
11.02
12.28
-25.59
-12.41
-11.78
-1.00
-2.77
2.47
-11.11
-0.37
Cash Flow from Financing
--
-272
-183
-195
-319
-314
-297
-129
-110
-28.77
-65.37
-6.63
-28.48
-9.81
   
Net Change in Cash
--
-11.97
-8.22
86.40
-55.44
-18.24
25.07
159
-15.31
26.37
34.76
22.23
75.53
-148
   
Free Cash Flow
--
272
212
302
345
336
349
276
87.41
54.51
90.79
52.48
78.60
-134
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
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
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
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
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
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
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
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
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
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
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
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
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
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
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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

LPS 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