Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 11.6  5.9  15.2 
EBITDA Growth (%) 19  7.8  13.9 
Free Cash Flow Growth (%) 24.7  5.1  -10 
Book Value Growth (%) 21.2  17.8  16.1 

*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
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
18.88
21.95
26.13
38.85
48.87
48.56
38.61
43.23
49.55
57.11
57.11
13.22
13.45
13.19
13.92
16.55
EBITDA per Share
3.18
3.88
4.82
7.87
11.66
12.22
11.01
11.52
13.61
15.98
15.50
3.72
3.82
3.72
3.83
4.13
Free Cashflow per Share
0.88
2.18
0.97
4.67
4.90
6.39
5.21
6.38
5.81
7.76
5.24
2.00
2.32
0.78
2.14
--
Earnings per Share ($)
1.03
-0.02
2.58
4.59
7.04
7.43
6.49
7.04
8.41
9.72
9.71
2.30
2.33
2.27
2.30
2.81
Dividends Per Share
0.06
0.06
0.11
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.03
0.03
0.03
0.03
0.03
Book Value per Share
14.88
13.39
15.77
20.55
28.85
34.56
41.44
49.77
57.42
66.69
66.42
57.19
59.23
61.97
64.71
66.42
Month End Stock Price
22.18
38.51
59.40
104
103
59.90
127
147
173
190
190
173
164
163
189
190
RatiosAnnualsQuarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
6.90
-0.10
16.40
22.30
24.40
21.50
15.70
14.20
14.60
14.60
16.80
16.00
15.60
14.80
14.40
16.80
Return on Assets %
3.10
--
9.30
12.00
16.30
15.50
12.00
11.30
11.60
8.40
10.00
12.80
12.40
11.20
8.00
10.00
Return on Capital - Joel Greenblatt %
23.00
41.20
46.90
54.60
71.90
66.50
51.00
54.10
54.30
39.60
45.20
60.00
59.20
51.20
36.80
45.20
Debt to Equity
0.63
0.47
0.32
0.31
0.09
0.06
0.04
0.03
0.03
0.39
0.39
0.03
0.03
0.07
0.40
0.39
   
Gross Margin %
22.80
22.40
22.80
24.40
27.30
29.10
32.70
30.40
31.40
32.20
32.30
32.00
32.30
32.10
32.10
32.30
Operating Margin %
12.80
14.30
15.60
18.10
22.00
23.10
25.70
24.00
25.10
25.40
25.00
25.90
26.10
25.70
25.00
25.00
Net Margin %
5.40
-0.10
9.90
11.80
14.40
15.30
16.80
16.30
17.00
17.00
17.00
17.40
17.30
17.20
16.50
17.00
   
Days Sales Outstanding
72.10
52.20
51.80
57.70
54.80
48.50
61.90
58.60
60.50
66.00
56.50
56.30
57.20
58.80
64.00
56.50
Days Inventory
117
85.60
76.30
78.90
72.70
92.80
142
123
134
192
164
126
135
146
200
164
Inventory Turnover
3.10
4.30
4.80
4.60
5.00
3.90
2.60
3.00
2.70
1.90
0.60
0.70
0.70
0.60
0.50
0.60
   
Debt to Revenue
0.50
0.29
0.19
0.16
0.05
0.05
0.05
0.04
0.03
0.45
1.56
0.11
0.12
0.35
1.87
1.56
COGS to Revenue
0.77
0.78
0.77
0.76
0.73
0.71
0.67
0.70
0.69
0.68
0.68
0.68
0.68
0.68
0.68
0.68
Inventory to Revenue
0.25
0.18
0.16
0.16
0.15
0.18
0.26
0.24
0.25
0.36
1.22
0.94
1.00
1.09
1.49
1.22
Interest Exp. to Revenue %
-2.49
-1.94
-1.17
-0.97
-0.62
-0.15
-0.24
-0.15
-0.07
-0.38
-0.76
-0.03
-0.06
-0.09
-0.50
-0.76
   
Asset Turnover
0.58
0.81
0.95
1.02
1.13
1.02
0.72
0.70
0.68
0.50
0.14
0.18
0.18
0.16
0.12
0.14
Buyback Ratio
-43.90
-17.20
-13.70
-7.80
-5.40
--
-9.60
-11.50
-10.00
-9.00
--
-14.00
-1.90
-1.60
-19.20
--
Dividend Payout Ratio
0.06
--
0.04
0.03
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
2,175
2,919
3,546
5,361
6,852
6,828
5,487
6,220
7,215
8,378
8,382
1,933
1,970
1,931
2,043
2,438
Cost of Goods Sold
1,679
2,265
2,739
4,051
4,982
4,838
3,693
4,327
4,949
5,680
5,683
1,315
1,334
1,311
1,387
1,652
Gross Profit
496
654
807
1,310
1,870
1,990
1,793
1,893
2,265
2,698
2,698
618
636
620
656
787
   
Selling, General, &Admin. Expense
204
233
251
337
359
390
371
391
448
536
537
117
120
121
136
159
Earnings Before DDA
366
516
654
1,086
1,635
1,718
1,565
1,658
1,982
2,344
2,276
544
560
545
563
609
   
Depreciation, Depletion and Amortization
88.20
97.00
99.20
113
130
141
155
164
170
215
146
42.80
45.60
47.90
52.60
--
   
Operating Income
278
419
554
973
1,505
1,578
1,409
1,494
1,812
2,130
2,130
501
514
497
510
609
Interest Income/Expense
-54.10
-56.60
-41.40
-52.20
-42.30
-10.40
-13.10
-9.00
-5.20
-31.80
-31.70
-0.50
-1.20
-1.80
-10.30
-18.40
Net Income
118
-1.70
351
633
987
1,045
922
1,014
1,224
1,427
1,427
336
342
333
338
414
   
Earnings per Share ($)
1.03
-0.02
2.58
4.59
7.04
7.43
6.49
7.04
8.41
9.72
9.71
2.30
2.33
2.27
2.30
2.81
Total Shares Outstanding
115
133
136
138
140
141
142
144
146
147
147
146
146
146
147
147
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
80.30
154
59.90
150
221
555
112
1,159
699
280
280
699
193
193
483
280
Accounts Receivable
430
418
503
848
1,028
908
931
999
1,196
1,514
1,514
1,196
1,237
1,248
1,437
1,514
Inventory
537
531
572
876
993
1,231
1,440
1,459
1,818
2,982
2,982
1,818
1,976
2,104
3,050
2,982
Other Current Assets
141
110
98.30
163
130
91.50
38.70
33.50
73.20
304
304
73.20
72.90
77.50
245
304
Total Current Assets
1,188
1,213
1,234
2,037
2,372
2,785
2,522
3,651
3,786
5,080
5,080
3,786
3,479
3,623
5,215
5,080
   
Property, Plant and Equipment
757
693
698
1,001
1,126
1,148
1,235
1,195
1,322
2,089
2,089
1,322
1,404
1,556
2,190
2,089
Intangible Assets
1,635
1,581
1,660
2,100
2,338
2,563
3,317
3,344
4,743
8,937
8,937
4,743
5,468
5,922
8,479
8,937
Other Long Term Assets
177
138
159
121
214
225
587
766
708
790
790
708
717
710
806
790
Total Assets
3,756
3,625
3,751
5,259
6,050
6,721
7,661
8,956
10,559
16,896
16,896
10,559
11,068
11,811
16,690
16,896
   
Accounts Payable
591
633
653
1,016
1,109
994
871
912
1,050
1,428
1,428
1,050
1,207
1,087
1,362
1,428
Current Portion of Long-Term Debt
253
44.30
76.80
554
20.10
55.20
15.10
14.70
0.50
204
204
0.50
0.60
4.50
205
204
Other Current Liabilities
68.60
103
38.30
88.00
75.30
11.70
8.00
15.50
20.00
79.50
79.50
20.00
19.70
12.80
14.40
79.50
Total Current Liabilities
913
780
768
1,658
1,205
1,061
894
942
1,071
1,712
1,712
1,071
1,227
1,105
1,582
1,712
   
Long-Term Debt
823
799
600
319
335
251
235
222
208
3,603
3,603
208
236
662
3,621
3,603
Other Long-Term Liabilities
306
266
243
445
465
550
643
631
920
1,798
1,798
920
933
973
1,988
1,798
Total Liabilities
2,042
1,845
1,611
2,423
2,005
1,862
1,772
1,794
2,198
7,113
7,113
2,198
2,396
2,739
7,190
7,113
   
Common Stock
64.70
66.20
135
137
139
140
142
--
--
146
146
--
--
146
146
146
Retained Earnings
961
952
1,291
1,903
2,873
3,895
4,800
5,797
7,004
8,413
8,413
7,004
7,341
7,669
8,003
8,413
Additional Paid-In Capital
718
773
780
879
1,017
1,113
1,264
1,599
1,799
1,777
1,777
1,799
1,675
1,696
1,788
1,777
Total Equity
1,715
1,780
2,141
2,836
4,045
4,860
5,889
7,162
8,361
9,783
9,783
8,361
8,672
9,072
9,500
9,783
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
136
240
349
633
987
--
923
1,015
1,226
1,429
1,014
337
342
333
339
--
Depreciation, Depletion and Amortization
88.20
97.00
99.20
113
130
141
155
164
170
215
146
42.80
45.60
47.90
52.60
--
Cash Flow from Discontinued Operations
9.90
-10.90
2.10
-20.80
-0.90
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-66.80
26.30
-220
141
-203
963
-168
-141
-357
-186
-189
1.10
12.40
-203
1.20
--
Cash Flow from Operations
167
352
231
866
914
1,103
910
1,038
1,038
1,459
971
381
400
178
392
--
   
Investment for Property, Plant & Equipement
-65.50
-61.70
-99.20
-222
-226
-205
-170
-120
-192
-321
-203
-88.70
-60.00
-64.20
-78.30
--
Cash Flow from Acquisitions
-281
-192
-84.80
-848
-202
-464
-839
-19.60
-1,424
-5,034
-4,506
-15.20
-848
-551
-3,108
--
Cash Flow from Investing
-314
-79.60
-184
-1,071
-429
-664
-1,376
-133
-1,590
-5,346
-4,724
-83.00
-920
-608
-3,196
--
   
Net Issuance of Stock
59.50
41.20
47.90
49.30
53.60
36.70
89.00
116
122
36.70
76.80
47.20
6.60
5.30
64.90
--
Net Issuance of Debt
171
-230
-166
208
-518
-50.10
-55.30
-14.70
-28.60
3,463
3,481
-0.20
28.00
417
3,036
--
Cash Flow for Dividends
-6.40
-7.70
-11.90
-16.30
-16.60
-16.70
-16.90
-17.10
-17.30
-17.50
-13.20
-4.30
-4.40
-4.40
-4.40
--
Other Financing
-26.20
-8.40
-1.40
32.70
43.20
10.70
22.10
29.10
27.20
10.40
-3.50
4.10
1.10
2.10
-6.70
--
Cash Flow from Financing
198
-205
-132
274
-438
-19.40
38.90
114
103
3,492
3,541
46.80
31.30
420
3,090
--
   
Net Change in Cash
51.60
73.60
-94.00
90.50
70.90
333
-442
1,047
-460
-419
-215
361
-506
0.30
290
--
   
Free Cash Flow
101
290
132
644
687
898
740
918
846
1,138
768
292
340
114
314
--
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 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
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 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:

PCP 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