Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 3.8  1.1  -2.6 
EBITDA Growth (%) 1.5  12.9  1.8 
Free Cash Flow Growth (%) -6.3  3.8 
Book Value Growth (%) 2.5  4.1  3.5 

*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 ($)
17.94
22.24
24.21
26.83
28.08
29.29
24.23
26.81
29.01
28.30
28.21
7.22
7.14
7.06
6.88
7.13
EBITDA per Share
3.16
3.84
3.81
4.26
1.98
4.27
1.48
4.34
4.40
4.54
4.51
1.12
1.18
1.12
1.11
1.10
Free Cashflow per Share
1.05
0.55
-0.80
1.28
3.48
2.72
3.58
2.89
2.27
2.47
2.49
0.43
0.72
0.73
0.59
0.45
Earnings per Share ($)
1.55
1.41
1.30
1.27
-1.66
1.72
-0.64
1.79
1.87
2.09
2.11
0.51
0.56
0.53
0.50
0.53
Dividends Per Share
0.05
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.13
0.15
0.03
0.03
0.03
0.05
0.05
Book Value per Share
15.59
19.24
18.75
19.06
19.57
18.74
19.34
20.21
20.59
22.25
22.40
21.65
21.72
22.64
22.29
22.40
Month End Stock Price
29.63
33.35
27.95
29.40
33.48
20.45
27.24
32.71
28.27
39.92
41.51
32.71
31.89
35.47
39.92
41.51
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
9.90
7.30
6.90
6.60
-8.50
9.20
-3.30
8.90
9.10
9.40
9.60
9.20
10.40
9.20
8.80
9.60
Return on Assets %
6.80
5.10
4.60
4.20
-5.60
6.10
-2.20
6.00
5.80
6.10
6.00
6.00
6.80
6.00
6.00
6.00
Return on Capital - Joel Greenblatt %
10.70
11.40
9.80
9.80
-1.30
12.80
-3.40
20.80
21.90
24.60
24.00
23.20
26.00
24.40
22.80
24.00
Debt to Equity
0.19
0.16
0.20
0.27
0.17
0.16
0.14
0.13
0.14
0.12
0.12
0.13
0.13
0.11
0.12
0.12
   
Gross Margin %
24.30
23.20
21.20
20.90
21.60
19.80
17.20
20.90
20.30
21.80
21.80
21.40
22.20
22.00
21.70
21.80
Operating Margin %
9.50
9.60
8.20
8.00
-0.80
7.40
-1.90
9.80
9.60
10.90
10.80
10.50
11.60
11.10
10.50
10.80
Net Margin %
8.60
6.30
5.30
4.70
-5.90
5.90
-2.60
6.70
6.50
7.40
7.50
7.00
7.80
7.40
7.30
7.50
   
Days Sales Outstanding
66.20
61.80
67.50
65.00
61.30
53.60
69.90
66.00
67.90
70.20
71.60
70.10
70.40
70.60
72.10
71.60
Days Inventory
51.20
54.60
55.30
56.60
44.60
54.80
40.10
39.80
39.80
39.30
41.10
40.30
41.70
43.40
40.30
41.10
Inventory Turnover
7.10
6.70
6.60
6.50
8.20
6.70
9.10
9.20
9.20
9.30
2.20
2.30
2.20
2.10
2.30
2.20
   
Debt to Revenue
0.16
0.14
0.16
0.19
0.12
0.10
0.12
0.10
0.10
0.09
0.37
0.39
0.39
0.36
0.38
0.37
COGS to Revenue
0.76
0.77
0.79
0.79
0.78
0.80
0.83
0.79
0.80
0.78
0.78
0.79
0.78
0.78
0.78
0.78
Inventory to Revenue
0.11
0.12
0.12
0.12
0.10
0.12
0.09
0.09
0.09
0.08
0.35
0.35
0.36
0.37
0.35
0.35
Interest Exp. to Revenue %
-0.56
-0.28
-0.45
-0.57
-0.52
-0.03
-0.07
-0.06
0.06
-0.01
-0.04
0.08
--
-0.04
-0.06
-0.04
   
Asset Turnover
0.79
0.80
0.86
0.89
0.96
1.04
0.85
0.90
0.90
0.83
0.21
0.22
0.21
0.21
0.20
0.21
Buyback Ratio
-25.10
-24.20
-16.40
-7.50
28.30
-17.70
--
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
0.03
0.07
0.08
0.08
--
0.06
--
0.06
0.05
0.06
0.09
0.05
0.05
0.05
0.10
0.09
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
814
924
996
1,059
1,078
1,112
907
1,002
1,045
1,006
1,000
257
254
250
244
251
Cost of Goods Sold
616
709
785
838
845
892
752
793
833
786
780
202
198
195
191
196
Gross Profit
198
215
211
221
233
220
156
209
212
219
219
54.94
56.34
55.00
53.10
54.89
   
Selling, General, &Admin. Expense
89.12
94.42
100
106
105
102
91.08
90.47
92.06
89.16
89.20
22.90
21.84
22.05
22.38
22.93
Research &Development
25.15
29.00
29.06
30.02
26.35
23.05
19.94
19.58
19.33
20.17
19.94
5.05
5.03
5.11
4.99
4.82
Earnings Before DDA
144
160
157
168
76.07
162
55.35
162
159
161
160
40.02
41.95
39.81
39.47
38.74
   
Depreciation, Depletion and Amortization
66.34
70.47
74.96
83.20
84.57
80.15
72.40
63.98
58.22
51.21
49.78
13.03
12.48
11.97
13.74
11.60
   
Operating Income
77.20
89.08
81.83
84.88
-8.50
81.99
-17.05
98.28
100
110
110
26.99
29.48
27.85
25.73
27.14
Interest Income/Expense
-4.59
-2.54
-4.43
-5.99
-5.62
-0.28
-0.62
-0.57
0.65
-0.05
-0.35
0.20
--
-0.10
-0.15
-0.10
Net Income
70.09
58.56
53.26
49.95
-63.51
65.29
-23.80
66.87
67.52
74.15
74.87
18.03
19.72
18.63
17.77
18.76
   
Earnings per Share ($)
1.55
1.41
1.30
1.27
-1.66
1.72
-0.64
1.79
1.87
2.09
2.11
0.51
0.56
0.53
0.50
0.53
Total Shares Outstanding
45.36
41.53
41.13
39.49
38.38
37.97
37.45
37.39
36.02
35.53
35.25
35.60
35.58
35.47
35.47
35.25
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
90.52
113
53.45
76.31
139
191
320
385
414
468
470
435
441
462
468
470
Accounts Receivable
148
156
184
189
181
163
174
181
194
193
198
198
197
194
193
198
Inventory
86.38
106
119
130
103
134
82.48
86.46
90.76
84.57
88.76
89.56
90.57
93.14
84.57
88.76
Other Current Assets
15.63
20.30
20.58
16.78
50.39
42.96
24.68
23.45
21.57
18.32
18.36
20.53
20.35
21.04
18.32
18.36
Total Current Assets
340
396
377
412
473
532
601
676
720
764
775
744
748
770
764
775
   
Property, Plant and Equipment
562
614
629
653
489
430
359
333
318
318
312
317
315
319
318
312
Intangible Assets
52.72
53.73
53.61
68.98
71.96
66.41
68.10
67.16
64.67
65.83
68.08
65.79
68.62
65.74
65.83
68.08
Other Long Term Assets
81.07
91.22
96.75
59.59
94.23
40.07
43.95
40.58
61.86
63.21
55.73
60.79
54.01
54.41
63.21
55.73
Total Assets
1,036
1,155
1,156
1,193
1,129
1,068
1,072
1,116
1,165
1,211
1,211
1,187
1,185
1,209
1,211
1,211
   
Accounts Payable
44.22
56.38
76.28
83.53
92.80
94.49
103
119
142
141
110
107
107
102
141
110
Current Portion of Long-Term Debt
33.52
33.92
117
89.71
16.73
18.98
11.49
4.61
14.40
84.09
84.49
14.05
14.39
7.09
84.09
84.49
Other Current Liabilities
44.30
62.56
38.43
38.82
57.62
37.38
38.61
31.62
24.79
25.17
55.79
53.45
59.44
67.70
25.17
55.79
Total Current Liabilities
122
153
231
212
167
151
153
155
181
250
250
174
181
177
250
250
   
Long-Term Debt
98.16
94.81
40.31
113
111
97.22
92.62
92.62
85.45
8.48
8.20
85.46
83.75
83.75
8.48
8.20
Other Long-Term Liabilities
108
108
114
115
99.57
108
102
113
157
162
163
156
148
146
162
163
Total Liabilities
328
356
385
441
378
356
348
361
423
421
422
416
413
406
421
422
   
Common Stock
2.74
2.78
2.80
2.81
2.85
2.88
2.89
2.90
2.91
4.70
4.72
2.92
2.92
2.93
4.70
4.72
Retained Earnings
740
779
829
868
802
864
836
899
963
1,033
1,050
980
999
1,017
1,033
1,050
Additional Paid-In Capital
211
248
261
269
294
313
318
323
335
346
349
337
339
344
346
349
Treasury Stock
-248
-265
-312
-366
-394
-436
-436
-466
-514
-542
-551
-514
-520
-523
-542
-551
Total Equity
707
799
771
753
751
712
724
756
742
790
790
771
773
803
790
790
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
63.22
58.56
53.26
49.95
-63.51
65.29
-20.90
69.89
70.25
76.27
77.27
18.61
20.24
19.18
18.24
19.60
Depreciation, Depletion and Amortization
66.34
70.47
74.96
83.20
84.57
80.15
72.40
63.98
58.22
51.21
49.78
13.03
12.48
11.97
13.74
11.60
Cash Flow from Others
-29.47
0.19
-49.71
2.44
159
-11.22
109
8.55
5.18
12.44
12.84
-6.91
7.37
8.84
3.14
-6.51
Cash Flow from Operations
100
129
78.52
136
180
134
161
142
134
140
140
24.72
40.09
39.99
35.13
24.69
   
Investment for Property, Plant & Equipement
-52.67
-106
-112
-85.16
-46.07
-31.03
-26.59
-34.52
-52.06
-52.13
-51.46
-9.35
-14.48
-14.01
-14.28
-8.68
Cash Flow from Acquisitions
-1.96
--
-3.17
-32.42
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-52.75
-112
-110
-121
-46.75
-18.79
-18.42
-41.09
-55.03
-48.04
-47.21
-10.45
-14.96
-7.18
-15.44
-9.62
   
Net Issuance of Stock
9.87
-2.05
-38.87
-49.63
-7.39
-33.74
--
-27.92
-48.00
-25.88
-33.47
--
-5.50
-3.21
-17.17
-7.59
Net Issuance of Debt
-0.36
-3.59
29.02
46.04
-75.88
-12.27
-12.25
-4.60
3.35
-7.53
-7.02
-0.59
-1.28
-7.34
1.69
-0.08
Cash Flow for Dividends
-2.02
-4.10
-4.07
-3.91
-3.85
-3.78
-3.74
-3.72
-3.60
-9.05
-10.41
-0.89
-4.14
-1.03
-3.00
-2.24
Other Financing
--
--
--
4.46
0.89
0.61
0.18
-0.19
5.92
8.49
9.34
2.08
0.27
3.87
2.26
2.94
Cash Flow from Financing
7.48
-9.74
-13.92
-3.04
-86.22
-49.19
-15.81
-36.43
-42.34
-33.98
-41.56
0.60
-10.66
-7.70
-16.23
-6.97
   
Net Change in Cash
58.75
15.25
-54.67
16.83
61.06
52.89
129
56.88
27.33
58.94
39.33
19.85
6.45
27.65
4.99
0.24
   
Free Cash Flow
47.42
22.80
-33.02
50.44
134
103
134
108
81.60
87.79
88.43
15.37
25.61
25.98
20.84
16.01
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:

MTX 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