Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 7.7  11.4  8.4 
EBITDA Growth (%) 8.1  31.9  -1.1 
Free Cash Flow Growth (%) 0.9  4.5  -74.1 
Book Value Growth (%) 1.8 

*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 Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
15.91
17.09
18.29
20.58
22.93
26.54
24.29
22.88
29.69
33.73
34.87
8.01
8.75
8.52
9.00
8.60
EBITDA per Share
2.01
2.54
3.01
3.30
3.47
4.09
2.18
2.51
5.47
5.87
5.64
1.28
1.33
1.58
1.51
1.22
Free Cashflow per Share
2.29
1.86
2.53
1.59
1.75
1.18
2.02
1.34
2.08
3.07
0.37
0.78
1.71
0.55
-1.42
-0.47
Earnings per Share ($)
0.95
1.35
1.81
2.04
2.29
2.80
1.03
1.14
3.24
3.21
3.09
0.69
0.59
0.94
0.87
0.69
Dividends Per Share
0.24
0.26
0.34
0.41
0.48
0.60
0.45
0.60
0.85
1.05
1.15
0.25
0.25
0.30
0.30
0.30
Book Value per Share
8.24
8.00
9.20
8.78
10.34
11.81
12.12
10.16
13.40
14.10
15.50
15.23
15.38
14.02
15.07
15.50
Month End Stock Price
15.24
21.25
37.77
32.34
41.60
42.10
29.21
31.00
30.64
53.55
58.15
53.09
38.55
53.55
50.93
58.15
RatiosAnnualsQuarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
11.50
16.90
19.70
23.20
22.10
24.00
8.50
11.20
24.20
22.70
18.00
18.00
15.60
26.80
23.20
18.00
Return on Assets %
6.10
8.50
10.50
12.10
11.90
12.30
4.50
5.40
11.90
12.60
10.40
9.60
8.40
14.80
13.60
10.40
Return on Capital - Joel Greenblatt %
38.40
60.60
91.70
79.20
65.90
61.40
25.90
27.50
60.50
65.60
34.40
50.40
61.20
70.40
48.00
34.40
Debt to Equity
0.21
0.18
0.13
0.09
0.05
0.13
0.20
0.24
0.19
0.00
0.02
0.16
0.16
0.00
--
0.02
   
Gross Margin %
37.40
40.40
43.70
43.50
42.40
41.30
37.10
40.60
43.20
43.60
39.40
43.70
44.90
41.70
39.70
39.40
Operating Margin %
9.70
12.30
14.20
14.10
13.20
13.40
6.00
7.60
15.70
14.80
11.40
13.30
12.80
15.70
14.10
11.40
Net Margin %
6.00
7.90
9.90
9.90
10.00
10.70
4.30
5.00
10.90
9.50
8.10
8.60
6.80
11.10
9.70
8.10
   
Days Sales Outstanding
87.60
101
87.20
92.10
101
114
89.10
90.50
107
91.20
108
102
84.40
89.40
96.70
108
Days Inventory
59.50
63.00
65.80
65.90
65.50
62.30
68.10
85.10
90.80
81.10
82.00
88.10
76.50
76.90
76.90
82.00
Inventory Turnover
6.10
5.80
5.50
5.50
5.60
5.90
5.40
4.30
4.00
4.50
1.10
1.00
1.20
1.20
1.20
1.10
   
Debt to Revenue
0.11
0.08
0.06
0.04
0.02
0.06
0.10
0.11
0.09
--
0.04
0.31
0.28
0.00
--
0.04
COGS to Revenue
0.63
0.60
0.56
0.56
0.58
0.59
0.63
0.59
0.57
0.56
0.61
0.56
0.55
0.58
0.60
0.61
Inventory to Revenue
0.10
0.10
0.10
0.10
0.10
0.10
0.12
0.14
0.14
0.13
0.55
0.55
0.46
0.49
0.51
0.55
Interest Exp. to Revenue %
-0.43
-0.25
0.06
0.47
0.62
0.64
-0.22
-0.28
-0.20
-0.06
--
-0.16
--
--
--
--
   
Asset Turnover
1.03
1.07
1.06
1.22
1.19
1.15
1.06
1.08
1.09
1.32
0.33
0.28
0.30
0.34
0.35
0.33
Buyback Ratio
-34.50
-34.40
-38.80
-13.30
-22.00
-16.00
--
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
0.25
0.19
0.19
0.20
0.21
0.21
0.44
0.53
0.26
0.33
0.43
0.36
0.42
0.32
0.35
0.43
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
340
367
374
397
421
461
409
374
467
542
559
129
142
138
143
137
Cost of Goods Sold
213
219
211
224
242
270
257
222
265
306
328
72.63
78.03
80.42
86.07
83.01
Gross Profit
127
148
164
173
178
190
152
152
202
236
232
56.39
63.67
57.42
56.60
53.91
   
Selling, General, &Admin. Expense
78.60
89.99
95.67
99.29
104
112
111
109
114
134
135
33.12
40.39
30.07
31.49
32.69
Research &Development
15.58
13.20
14.94
18.41
19.87
16.23
16.32
14.95
14.79
21.89
21.51
6.07
5.10
5.77
5.05
5.59
Earnings Before DDA
42.89
54.46
61.61
63.70
63.62
70.97
36.73
41.10
86.09
94.29
90.49
20.56
21.60
25.50
23.90
19.50
   
Depreciation, Depletion and Amortization
9.77
9.29
8.64
7.86
8.15
9.21
12.13
12.75
12.89
13.78
15.05
3.36
3.42
3.92
3.84
3.87
   
Operating Income
33.12
45.17
52.98
55.83
55.48
61.76
24.59
28.35
73.19
80.51
75.44
17.20
18.18
21.58
20.06
15.62
Interest Income/Expense
-1.45
-0.93
0.22
1.88
2.59
2.95
-0.92
-1.05
-0.92
-0.31
--
-0.21
--
--
--
--
Net Income
20.31
28.98
37.06
39.32
42.00
49.19
17.39
18.58
50.94
51.56
49.70
11.16
9.61
15.25
13.78
11.06
   
Earnings per Share ($)
0.95
1.35
1.81
2.04
2.29
2.80
1.03
1.14
3.24
3.21
3.09
0.69
0.59
0.94
0.87
0.69
Total Shares Outstanding
21.38
21.47
20.47
19.28
18.34
17.35
16.83
16.35
15.74
16.08
15.93
16.11
16.20
16.17
15.85
15.93
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
133
129
160
122
121
114
119
76.61
104
79.85
46.61
123
146
79.85
47.92
46.61
Accounts Receivable
81.58
102
89.46
100
117
144
99.80
92.76
137
135
162
144
131
135
152
162
Inventory
34.71
37.74
38.03
40.48
43.48
46.14
47.97
51.79
65.99
67.98
74.81
70.32
65.57
67.98
72.75
74.81
Other Current Assets
15.69
10.65
13.08
10.18
10.79
18.41
18.91
23.54
16.91
17.65
22.48
21.31
19.50
17.65
18.99
22.48
Total Current Assets
265
280
300
272
293
323
286
245
324
301
306
359
362
301
291
306
   
Property, Plant and Equipment
56.20
52.78
42.95
43.61
50.90
50.53
56.12
56.44
56.25
61.65
69.31
58.27
60.13
61.65
66.16
69.31
Intangible Assets
4.38
4.45
4.42
4.47
4.57
5.82
39.03
40.18
41.87
39.32
37.60
41.07
39.91
39.32
38.65
37.60
Other Long Term Assets
5.08
4.76
4.00
3.72
4.98
19.80
6.21
5.08
5.68
7.57
6.90
5.28
5.06
7.57
7.18
6.90
Total Assets
330
342
352
324
353
399
387
346
428
409
420
463
467
409
403
420
   
Accounts Payable
61.50
71.53
71.20
67.89
82.34
90.05
80.11
76.62
89.74
91.54
80.14
82.24
94.39
91.54
81.73
80.14
Current Portion of Long-Term Debt
7.22
8.34
8.29
6.91
6.95
26.65
40.18
40.23
40.29
0.23
5.00
40.28
40.24
0.23
0.07
5.00
Other Current Liabilities
40.46
57.02
54.56
56.00
55.49
68.88
47.70
45.00
65.59
68.46
66.11
74.75
63.71
68.46
60.30
66.11
Total Current Liabilities
109
137
134
131
145
186
168
162
196
160
151
197
198
160
142
151
   
Long-Term Debt
30.49
22.38
15.67
8.99
2.31
--
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
14.61
10.57
13.58
15.01
16.19
8.65
14.96
18.46
21.40
22.49
21.96
20.91
19.76
22.49
22.42
21.96
Total Liabilities
154
170
163
155
163
194
183
180
217
183
173
218
218
183
165
173
   
Common Stock
5.18
4.91
4.92
4.55
4.43
4.24
4.14
3.82
3.91
3.91
3.94
4.01
4.01
3.91
3.92
3.94
Retained Earnings
162
156
173
153
165
175
174
148
185
211
227
204
210
211
220
227
Additional Paid-In Capital
1.53
--
--
--
--
--
--
--
5.32
0.65
6.73
21.13
22.36
0.65
2.40
6.73
Total Equity
176
172
188
169
190
205
204
166
211
227
247
245
249
227
239
247
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
20.31
28.98
37.06
39.32
42.00
49.19
17.39
18.58
50.94
51.56
49.70
11.16
9.61
15.25
13.78
11.06
Depreciation, Depletion and Amortization
9.77
9.29
8.64
7.86
8.15
9.21
12.13
12.75
12.89
13.78
15.05
3.36
3.42
3.92
3.84
3.87
Cash Flow from Others
25.44
7.61
13.15
-8.96
-5.23
-28.22
14.31
1.86
-20.88
-0.31
-34.83
2.53
19.59
-6.32
-32.12
-15.98
Cash Flow from Operations
55.53
45.88
58.84
38.23
44.92
30.17
43.84
33.19
42.96
65.03
29.92
17.05
32.61
12.84
-14.50
-1.04
   
Investment for Property, Plant & Equipement
-6.57
-5.90
-7.09
-7.51
-12.74
-9.75
-9.76
-11.21
-10.15
-15.63
-23.34
-4.42
-4.97
-3.96
-8.03
-6.40
Cash Flow from Acquisitions
--
--
--
1.88
1.00
-3.44
-23.81
-6.31
--
--
--
--
--
--
--
--
Cash Flow from Investing
-17.42
54.61
-7.15
47.45
-5.21
3.57
-33.57
-17.53
-10.15
-15.63
-23.34
-4.42
-4.97
-3.96
-8.03
-6.40
   
Net Issuance of Stock
-9.49
-34.31
-19.37
-59.29
-28.98
-34.18
-12.82
-38.16
-9.86
-35.32
-35.32
--
--
-35.32
--
--
Net Issuance of Debt
-15.36
-6.74
-6.72
-8.02
-6.65
17.18
13.49
0.03
0.04
-40.46
-35.76
0.06
-0.06
-40.42
-0.22
4.93
Cash Flow for Dividends
-5.07
-6.61
-4.79
-7.58
-7.99
-10.48
-10.11
-12.11
-9.30
-15.87
-17.59
-3.94
-4.00
-3.92
-9.57
-0.10
Other Financing
-0.00
-0.00
--
1.25
2.12
0.93
1.63
1.08
13.31
19.11
8.49
10.04
0.71
3.81
0.80
3.17
Cash Flow from Financing
-29.92
-47.66
-30.87
-73.64
-41.49
-26.55
-7.82
-49.15
-5.82
-72.54
-80.19
6.16
-3.35
-75.86
-8.98
8.00
   
Net Change in Cash
11.73
55.12
19.00
14.82
6.38
9.75
4.79
-42.27
27.48
-24.24
-76.64
19.51
22.26
-65.66
-31.93
-1.31
   
Free Cash Flow
48.95
39.98
51.75
30.72
32.18
20.42
34.08
21.98
32.81
49.40
6.58
12.63
27.65
8.89
-22.52
-7.44
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 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
Sep03 Sep04 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 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:

MTSC 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