Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -6.8  -6.1  4.1 
EBITDA Growth (%) -9.4 
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 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
98.70
32.89
35.13
37.31
38.87
41.73
31.55
33.69
30.63
30.95
31.87
7.55
7.71
7.91
7.79
8.46
EBITDA per Share
7.86
1.99
2.93
3.28
2.14
2.76
-4.88
2.59
2.96
2.58
2.71
0.69
0.65
0.63
0.61
0.82
Free Cashflow per Share
-0.08
0.22
-1.36
-0.02
-0.37
0.25
1.62
0.49
-0.12
-0.56
-0.08
-0.46
-0.10
-0.15
0.13
0.04
Earnings per Share ($)
-12.51
-0.57
0.62
2.77
-0.39
0.62
-9.28
-0.36
0.96
1.84
1.91
0.26
1.04
0.32
0.21
0.34
Book Value per Share
-3.61
-1.80
-1.15
1.80
1.41
1.59
-7.24
-7.18
-4.36
-0.68
-0.41
-2.66
-1.08
-0.70
-0.67
-0.41
Month End Stock Price
19.60
8.45
7.97
13.32
4.44
3.00
3.97
9.09
11.25
6.00
8.41
13.78
11.08
9.25
6.00
8.41
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
--
--
--
154
-27.70
39.00
--
--
--
--
--
--
--
--
--
--
Return on Assets %
-18.10
-2.80
3.10
12.90
-1.50
2.40
-64.60
-2.70
7.70
9.70
7.20
8.00
25.20
6.80
4.40
7.20
Return on Capital - Joel Greenblatt %
12.90
11.80
24.10
26.90
13.20
16.20
-68.00
23.70
32.60
18.00
22.40
28.40
23.60
18.80
15.20
22.40
Debt to Equity
-13.28
-8.11
-13.08
7.94
12.79
11.69
-2.37
-2.17
-2.89
-22.71
-36.60
-4.23
-12.31
-20.52
-22.71
-36.60
   
Gross Margin %
27.90
25.90
24.00
23.80
24.90
28.70
28.90
23.40
23.10
22.00
23.10
23.70
24.40
24.70
15.20
23.10
Operating Margin %
3.30
2.40
5.90
6.60
3.20
4.00
-18.80
5.40
7.70
5.80
6.70
7.20
6.30
5.20
4.80
6.70
Net Margin %
-11.90
-1.70
1.80
7.40
-1.00
1.50
-29.40
-1.10
3.10
5.90
4.00
3.50
13.50
4.00
2.70
4.00
   
Days Sales Outstanding
49.10
59.70
54.60
42.70
48.10
36.50
41.40
43.00
44.30
49.40
49.40
49.00
49.80
51.30
48.10
49.40
Days Inventory
0.70
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Inventory Turnover
498
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
   
Debt to Revenue
0.49
0.45
0.43
0.38
0.47
0.45
0.54
0.46
0.41
0.50
1.77
1.49
1.72
1.82
1.94
1.77
COGS to Revenue
0.72
0.74
0.76
0.76
0.75
0.71
0.71
0.77
0.77
0.75
0.74
0.76
0.76
0.75
0.74
0.74
Inventory to Revenue
0.00
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Interest Exp. to Revenue %
-5.30
--
--
-4.03
-4.06
-4.31
-4.57
-5.18
-3.88
-3.47
-3.27
-3.65
-3.27
-3.37
-3.63
-3.27
   
Asset Turnover
1.52
1.64
1.77
1.73
1.52
1.62
2.19
2.53
2.47
1.64
0.45
0.58
0.47
0.43
0.42
0.45
Buyback Ratio
180
--
--
-0.40
0.90
-0.20
--
--
-75.00
-60.90
--
--
-106
0.30
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
565
622
678
730
752
815
614
687
746
842
880
192
213
222
215
229
Cost of Goods Sold
408
461
515
557
564
581
436
526
574
635
658
146
161
167
160
170
Gross Profit
158
161
163
174
187
234
178
160
172
185
193
45.57
51.98
54.96
32.76
53.00
   
Selling, General, &Admin. Expense
12.55
25.05
20.43
24.04
31.29
173
124
96.57
99.52
132
143
27.20
33.65
36.13
34.87
38.45
Earnings Before DDA
45.03
37.56
56.54
64.16
41.40
53.98
-94.96
52.74
72.09
70.23
74.74
17.63
18.07
17.66
16.88
22.14
   
Depreciation, Depletion and Amortization
26.23
22.49
16.71
15.71
17.54
21.00
20.22
16.00
14.41
21.09
23.99
3.79
4.62
6.04
6.64
6.69
   
Operating Income
18.79
15.06
39.83
48.45
23.85
32.98
-115
36.74
57.68
49.14
50.75
13.84
13.44
11.62
10.24
15.44
Interest Income/Expense
-29.98
--
--
-29.39
-30.52
-35.12
-28.05
-35.55
-28.91
-29.26
-29.76
-7.01
-6.95
-7.48
-7.82
-7.51
Net Income
-67.10
-10.56
11.87
54.21
-7.56
12.11
-181
-7.41
23.43
50.08
52.52
6.70
28.80
8.86
5.71
9.14
   
Preferred dividends
4.54
0.15
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Earnings per Share ($)
-12.51
-0.57
0.62
2.77
-0.39
0.62
-9.28
-0.36
0.96
1.84
1.91
0.26
1.04
0.32
0.21
0.34
Total Shares Outstanding
5.73
18.91
19.30
19.57
19.34
19.54
19.45
20.38
24.35
27.21
27.13
25.41
27.60
28.09
27.66
27.13
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
0.96
2.70
1.64
6.84
9.71
6.79
5.63
1.75
4.05
2.70
1.20
3.87
4.13
2.93
2.70
1.20
Accounts Receivable
76.00
102
101
85.48
99.08
81.61
69.63
80.90
90.57
114
125
103
116
125
114
125
Inventory
0.82
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Assets
12.41
14.41
17.78
41.15
34.89
35.58
18.51
15.65
15.76
40.95
43.19
23.15
25.78
32.92
40.95
43.19
Total Current Assets
90.17
119
121
133
144
124
93.77
98.30
110
158
169
130
146
161
158
169
   
Property, Plant and Equipment
138
117
115
117
122
149
127
113
126
190
184
135
163
180
190
184
Intangible Assets
133
133
134
140
198
196
45.49
43.95
49.82
142
141
49.43
117
141
142
141
Other Long Term Assets
10.92
11.24
12.20
31.21
30.56
33.22
13.03
15.67
16.31
23.75
16.51
16.31
27.77
31.27
23.75
16.51
Total Assets
372
379
383
421
494
502
280
271
302
514
511
331
454
513
514
511
   
Accounts Payable
81.07
105
50.85
46.18
56.54
57.84
46.16
51.09
32.61
55.18
55.86
62.37
73.71
85.42
55.18
55.86
Current Portion of Long-Term Debt
1.76
1.40
1.52
2.58
1.86
16.36
28.60
8.56
9.40
7.83
5.16
9.67
7.79
8.77
7.83
5.16
Other Current Liabilities
--
-0.00
18.11
17.53
18.19
4.82
-0.00
3.69
22.57
16.98
19.37
3.91
4.20
4.74
16.98
19.37
Total Current Liabilities
82.83
106
70.48
66.29
76.59
79.01
74.75
63.34
64.59
79.99
80.39
75.96
85.70
98.93
79.99
80.39
   
Long-Term Debt
273
275
288
277
347
346
304
309
298
411
402
276
359
396
411
402
Other Long-Term Liabilities
36.79
31.88
46.65
43.27
42.68
45.84
41.26
45.60
46.33
41.07
39.49
46.03
40.02
37.52
41.07
39.49
Total Liabilities
392
413
405
386
467
471
420
418
409
532
522
398
484
533
532
522
   
Common Stock
356
358
360
360
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
-170
-180
-169
-115
-126
-114
-295
-302
-279
-228
-219
-272
-243
-234
-228
-219
Additional Paid-In Capital
--
--
--
360
362
363
364
371
394
437
438
427
435
436
437
438
Treasury Stock
-1.26
-1.33
-1.04
-1.53
-1.56
-1.58
-1.58
-1.59
-1.88
-5.85
-9.28
-1.94
-1.94
-1.94
-5.85
-9.28
Total Equity
-20.67
-34.10
-22.11
35.16
27.30
31.02
-141
-146
-106
-18.44
-11.12
-67.58
-29.75
-19.74
-18.44
-11.12
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
-67.10
-10.56
11.87
54.21
-7.56
12.11
-181
-7.41
23.43
50.08
52.52
6.70
28.80
8.86
5.71
9.14
Depreciation, Depletion and Amortization
26.23
22.49
16.71
15.71
17.54
21.00
20.22
16.00
14.41
21.09
23.99
3.79
4.62
6.04
6.64
6.69
Cash Flow from Others
58.22
3.53
-20.53
-42.79
4.07
-13.52
200
12.47
-2.45
-54.16
-52.62
-8.76
-31.76
-9.73
-3.91
-7.22
Cash Flow from Operations
17.35
15.47
8.06
27.13
14.05
19.59
39.76
21.07
35.40
17.00
23.89
1.73
1.66
5.18
8.43
8.62
   
Investment for Property, Plant & Equipement
-17.78
-11.22
-34.22
-27.52
-21.11
-14.79
-8.22
-11.18
-38.34
-32.32
-26.23
-13.50
-4.42
-9.51
-4.89
-7.41
Cash Flow from Acquisitions
--
--
-4.47
--
--
-1.40
--
--
-8.59
-112
-112
--
-60.83
-34.32
-17.14
--
Cash Flow from Investing
-12.38
-7.60
-15.08
-9.48
-63.40
-8.52
9.58
-1.08
-30.46
-132
-120
-10.91
-60.94
-43.34
-16.49
0.52
   
Net Issuance of Stock
--
--
--
-0.20
-0.79
0.02
--
--
17.58
26.84
23.41
--
30.52
-0.03
-3.66
-3.43
Net Issuance of Debt
--
--
--
--
--
-15.37
-26.49
11.79
-15.15
87.13
101
-21.70
59.74
37.56
11.53
-7.37
Cash Flow for Dividends
-0.15
-0.15
-0.15
--
-0.15
-0.15
-0.15
-0.15
-0.04
--
--
--
--
--
--
--
Other Financing
-4.59
-5.93
6.00
-12.28
53.13
2.01
-23.88
-35.52
-5.03
-0.63
-31.17
30.70
-30.72
-0.57
-0.04
0.16
Cash Flow from Financing
-4.73
-6.07
5.86
-12.47
52.19
-13.49
-50.52
-23.88
-2.64
113
93.70
9.00
59.54
36.96
7.84
-10.64
   
Net Change in Cash
0.24
1.79
-1.17
5.21
2.87
-2.92
-1.15
-3.88
2.30
-1.35
-2.67
-0.19
0.26
-1.20
-0.22
-1.50
   
Free Cash Flow
-0.43
4.25
-26.16
-0.39
-7.06
4.80
31.54
9.89
-2.94
-15.32
-2.34
-11.77
-2.75
-4.34
3.54
1.21
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-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
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:

QLTY 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