Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%)
EBITDA Growth (%)
Free Cash Flow Growth (%)
Book Value Growth (%)

*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 Mar12 TTM Mar11 Jun11 Sep11 Dec11 Mar12
   
Revenue per Share ($)
2.47
3.15
4.78
5.26
6.04
14.36
11.33
13.68
13.51
13.62
12.40
3.69
3.06
3.14
3.62
2.58
EBITDA per Share
1.01
1.26
1.58
1.46
1.23
3.04
2.19
2.57
1.91
2.16
1.80
0.68
0.42
0.45
0.36
0.57
Free Cashflow per Share
0.61
0.19
0.11
0.31
-0.12
-0.55
0.75
1.59
-0.09
0.66
0.73
-0.48
0.56
0.16
-0.33
0.34
Earnings per Share ($)
0.17
0.31
0.28
0.48
0.26
0.74
0.88
0.58
0.67
0.17
0.18
0.62
0.07
0.06
-0.08
0.14
Dividends Per Share
--
--
--
--
--
--
0.13
0.22
0.13
0.13
0.13
--
0.13
--
--
--
Book Value per Share
2.18
2.49
2.75
2.79
2.99
8.47
9.08
9.44
9.82
--
9.93
9.93
9.82
9.92
9.81
9.93
Month End Stock Price
--
--
--
--
--
--
7.82
13.19
6.31
--
6.73
11.05
9.69
6.88
6.31
6.73
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Mar12 Latest Q. Mar11 Jun11 Sep11 Dec11 Mar12
   
Return on Equity %
7.90
12.30
10.00
17.10
8.60
8.70
9.60
6.10
6.80
--
5.60
24.80
2.80
2.40
-3.20
5.60
Return on Assets %
2.40
4.10
3.20
5.20
2.70
3.40
4.00
2.70
3.20
--
3.20
11.60
1.20
1.20
-1.60
3.20
Return on Capital - Joel Greenblatt %
9.60
13.80
15.80
16.40
10.90
12.80
6.10
10.20
4.70
--
10.40
10.80
3.20
3.60
--
10.40
Debt to Equity
1.72
1.43
1.23
1.18
1.10
0.86
0.76
0.56
0.39
--
0.22
0.50
0.39
0.38
0.39
0.22
   
Gross Margin %
38.40
39.60
33.80
29.70
24.70
27.50
26.00
25.20
22.80
22.90
25.00
24.30
21.10
21.90
23.40
25.00
Operating Margin %
22.40
24.80
21.50
18.30
11.40
12.90
7.70
10.00
4.20
5.30
9.20
9.90
3.20
3.20
--
9.20
Net Margin %
6.90
9.70
5.70
9.10
4.30
5.10
7.70
4.20
4.90
1.20
5.30
16.80
2.20
2.00
-2.30
5.30
   
Days Sales Outstanding
116
96.20
76.20
80.70
111
77.60
130
91.60
82.20
--
58.30
40.30
77.10
72.20
76.30
58.30
Days Inventory
34.30
42.20
40.40
38.70
41.80
51.00
41.70
28.30
33.10
--
--
110
35.00
38.50
31.00
--
Inventory Turnover
10.60
8.60
9.00
9.40
8.70
7.20
8.80
12.90
11.00
--
--
0.20
0.50
0.50
0.60
--
   
Debt to Revenue
1.51
1.13
0.71
0.63
0.55
0.51
0.61
0.38
0.28
--
0.84
1.36
1.25
1.19
1.04
0.84
COGS to Revenue
0.62
0.60
0.66
0.71
0.77
0.72
0.74
0.75
0.77
0.77
0.75
0.76
0.79
0.78
0.77
0.75
Inventory to Revenue
0.06
0.07
0.07
0.08
0.09
0.10
0.08
0.06
0.07
--
--
0.91
0.30
0.33
0.26
--
Interest Exp. to Revenue %
-10.15
-7.87
-4.66
-4.28
-3.65
-2.87
-4.14
-2.78
-1.75
--
--
--
--
-2.99
1.31
--
   
Asset Turnover
0.34
0.42
0.57
0.57
0.63
0.66
0.52
0.64
0.64
--
0.15
0.17
0.15
0.16
0.17
0.15
Dividend Payout Ratio
--
--
--
--
--
--
0.76
1.95
0.99
3.96
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Mar12 TTM Mar11 Jun11 Sep11 Dec11 Mar12
   
Revenue
1,055
1,344
2,036
2,243
2,574
2,902
2,289
2,761
2,730
2,756
2,507
744
619
634
733
521
Cost of Goods Sold
650
811
1,349
1,598
1,971
2,103
1,694
2,066
2,108
2,125
1,935
563
488
495
561
390
Gross Profit
405
533
687
667
636
798
595
695
622
631
571
181
131
139
171
130
   
Selling, General, &Admin. Expense
168
140
249
235
310
336
319
334
327
327
285
91.40
74.76
79.16
81.26
49.33
Research &Development
--
--
--
--
--
45.51
64.24
36.33
74.76
70.75
70.75
8.60
24.86
36.52
4.78
4.59
Earnings Before DDA
432
538
672
624
526
614
443
518
385
438
364
137
85.09
90.44
72.85
115
   
Depreciation, Depletion and Amortization
195
204
233
214
233
241
267
242
272
292
276
63.10
65.39
70.36
72.85
67.69
   
Operating Income
237
334
438
410
293
373
176
276
114
146
87.57
73.80
19.69
20.08
--
47.80
Interest Income/Expense
-107
-106
-94.98
-96.06
-93.99
-83.17
-94.84
-76.67
-47.80
-74.19
-9.37
--
--
-18.93
9.56
--
Net Income
72.89
131
117
203
110
148
177
117
135
33.65
37.28
125
13.77
12.81
-16.83
27.53
   
Earnings per Share ($)
0.17
0.31
0.28
0.48
0.26
0.74
0.88
0.58
0.67
0.17
0.18
0.62
0.07
0.06
-0.08
0.14
Total Shares Outstanding
426
426
426
426
426
202
202
202
202
202
202
202
202
202
202
202
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Mar12 Latest Q. Mar11 Jun11 Sep11 Dec11 Mar12
   
Cash and cash equivalents
183
177
184
299
228
291
300
556
346
--
307
430
416
405
346
307
Accounts Receivable
335
354
425
496
780
617
814
693
615
--
334
329
524
503
615
334
Inventory
61.12
93.78
149
169
226
294
193
160
191
--
--
679
188
210
191
--
Other Current Assets
149
144
148
242
185
236
294
526
309
--
664
348
336
328
309
664
Total Current Assets
581
625
758
965
1,234
1,203
1,359
1,486
1,181
--
1,056
1,438
1,128
1,118
1,181
1,056
   
Property, Plant and Equipment
2,220
2,174
2,456
2,069
2,029
2,401
2,128
2,063
2,051
--
1,330
1,986
1,965
1,984
2,051
1,330
Other Long Term Assets
298
402
391
872
822
819
927
802
1,007
--
1,041
890
933
997
1,007
1,041
Total Assets
3,099
3,201
3,605
3,906
4,085
4,423
4,414
4,352
4,239
--
3,428
4,315
4,026
4,099
4,239
3,428
   
Accounts Payable
165
172
283
306
357
445
387
516
506
--
307
319
449
489
506
307
Current Portion of Long-Term Debt
615
318
345
505
368
467
480
246
164
--
15.30
402
170
166
164
15.30
Other Current Liabilities
132
181
119
170
178
192
183
215
260
--
191
320
196
229
260
191
Total Current Liabilities
913
671
747
982
903
1,105
1,050
976
930
--
513
1,040
815
884
930
513
   
Long-Term Debt
979
1,204
1,091
900
1,039
1,011
908
814
600
--
424
607
604
587
600
424
Other Long-Term Liabilities
279
264
596
836
869
596
622
654
726
--
485
662
620
626
726
485
Total Liabilities
2,171
2,139
2,434
2,718
2,811
2,712
2,580
2,445
2,256
--
1,422
2,309
2,039
2,097
2,256
1,422
   
Common Stock
900
903
408
--
408
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
3.93
135
240
--
331
997
1,220
1,296
1,372
--
--
--
--
--
1,372
--
Additional Paid-In Capital
30.84
30.69
519
--
30.73
521
185
183
183
--
--
--
--
--
183
--
Treasury Stock
-6.17
-6.25
-6.37
--
-6.02
--
--
--
--
--
--
--
--
--
--
--
Total Equity
928
1,062
1,170
1,188
1,275
1,711
1,833
1,907
1,983
--
2,005
2,006
1,987
2,002
1,983
2,005
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Mar12 TTM Mar11 Jun11 Sep11 Dec11 Mar12
   
Net Income
72.89
131
117
203
110
148
177
117
135
33.65
37.28
125
13.77
12.81
-16.83
27.53
Depreciation, Depletion and Amortization
195
204
233
214
233
241
267
242
272
292
276
63.10
65.39
70.36
72.85
67.69
Cash Flow from Others
-8.41
-52.86
31.27
132
12.05
22.75
7.27
223
-11.85
241
235
-175
112
76.86
-26.20
71.70
Cash Flow from Operations
260
282
382
549
354
412
452
582
394
567
548
13.19
191
160
29.83
167
   
Investment for Property, Plant & Equipement
--
-199
-336
-415
-406
-524
-300
-261
-412
-433
-401
-109
-78.97
-128
-95.79
-98.66
Cash Flow from Acquisitions
-159
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-176
-200
-321
-386
-325
-239
-208
61.19
-284
-305
-273
-109
54.30
-123
-106
-98.66
   
Net Issuance of Debt
-48.22
-83.55
-115
-56.23
-34.34
-68.45
-194
-352
-319
-281
-280
-40.54
-241
265
-303
-1.53
Cash Flow for Dividends
--
--
--
--
-35.55
-61.57
-57.17
-54.11
-77.63
--
-77.63
--
77.63
-171
15.30
--
Other Financing
--
0.57
--
--
-0.00
--
0.00
-0.00
-0.00
-54.11
3.63
6.69
-152
-145
291
10.33
Cash Flow from Financing
-48.22
-82.98
-115
-56.23
-69.89
-130
-251
-406
-397
-335
-354
-33.84
-316
-50.48
3.25
8.80
   
Net Change in Cash
19.06
-1.71
-52.70
107
-34.94
58.13
14.53
251
-269
-59.08
-65.97
-124
-66.16
-9.37
-69.60
79.16
   
Free Cash Flow
260
82.98
45.75
134
-51.81
-112
151
320
-17.40
134
147
-96.18
112
32.31
-65.97
68.26
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Mar12 Latest Q. Mar11 Jun11 Sep11 Dec11 Mar12
   
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 Mar12 Latest Q. Mar11 Jun11 Sep11 Dec11 Mar12
   
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:



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