Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 4.6  5.5 
EBITDA Growth (%) 1.1  4.3  2.1 
Free Cash Flow Growth (%)
Book Value Growth (%) 2.4  4.1  7.7 

*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 ($)
75.27
78.35
89.05
102
110
109
88.70
99.00
119
123
124
30.17
30.85
31.12
31.18
30.41
EBITDA per Share
17.34
18.29
29.74
35.65
23.85
21.45
21.74
20.45
23.42
25.46
24.61
5.57
6.37
7.59
4.67
5.98
Free Cashflow per Share
1.22
-3.17
-9.62
-13.66
-3.58
0.38
5.58
-0.99
-12.92
-19.75
-17.48
-5.61
-8.80
-3.86
-1.48
-3.34
Earnings per Share ($)
2.06
3.28
3.52
4.04
4.24
3.52
1.11
2.25
3.28
4.09
4.21
0.67
0.91
1.47
1.06
0.77
Dividends Per Share
0.60
0.60
0.64
0.72
0.84
0.92
0.96
1.04
1.12
1.20
1.22
0.29
0.29
0.31
0.31
0.31
Book Value per Share
21.07
22.97
23.69
27.92
31.53
23.69
25.90
27.07
25.91
28.92
29.01
26.93
27.31
29.23
28.90
29.01
Month End Stock Price
34.15
47.77
41.02
51.06
47.01
38.78
41.17
52.64
53.14
49.93
59.75
52.80
36.01
39.06
49.93
59.75
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
9.80
14.30
14.90
14.50
13.40
14.90
4.30
8.40
12.90
14.30
10.80
10.00
13.60
20.40
14.80
10.80
Return on Assets %
2.50
3.80
3.80
3.60
3.70
3.00
1.00
1.80
2.20
2.50
2.00
1.60
2.40
3.60
2.40
2.00
Return on Capital - Joel Greenblatt %
12.60
12.80
26.80
27.70
11.50
6.70
5.60
3.80
4.90
4.70
4.00
3.20
4.80
8.40
-1.20
4.00
Debt to Equity
1.35
1.18
1.43
1.64
1.47
2.13
1.75
1.96
2.57
2.60
2.62
2.62
2.71
2.63
2.60
2.62
   
Gross Margin %
44.70
44.80
55.20
41.50
41.80
51.20
53.00
47.40
20.60
20.00
19.00
18.70
20.30
20.80
20.50
19.00
Operating Margin %
10.00
9.60
20.30
22.80
9.30
5.60
5.60
3.60
4.60
4.80
4.00
3.10
4.70
8.50
-1.00
4.00
Net Margin %
2.70
4.20
4.00
3.90
3.90
3.20
1.30
2.30
2.80
3.40
2.60
2.20
3.00
4.80
3.40
2.60
   
Days Sales Outstanding
48.70
51.90
52.20
51.10
46.90
37.40
44.70
43.70
45.50
45.30
45.10
46.80
46.20
45.40
44.60
45.10
Days Inventory
7.50
7.60
8.50
5.90
5.60
5.80
8.00
7.90
5.00
4.70
4.50
4.90
4.70
4.90
4.60
4.50
Inventory Turnover
48.40
47.90
43.20
62.20
65.00
62.70
45.80
46.10
72.90
78.00
20.10
18.60
19.50
18.60
19.60
20.10
   
Debt to Revenue
0.38
0.35
0.38
0.45
0.42
0.46
0.51
0.54
0.56
0.61
2.50
2.34
2.40
2.47
2.41
2.50
COGS to Revenue
0.55
0.55
0.45
0.59
0.58
0.49
0.47
0.53
0.79
0.80
0.81
0.81
0.80
0.79
0.79
0.81
Inventory to Revenue
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
0.04
0.04
0.04
0.04
0.04
Interest Exp. to Revenue %
-2.00
-1.94
-2.10
-2.23
-2.44
-2.54
-2.95
-2.53
-2.20
-2.25
-2.20
-2.26
-2.28
-2.22
-2.23
-2.20
   
Asset Turnover
0.91
0.91
0.95
0.92
0.96
0.93
0.78
0.77
0.79
0.75
0.19
0.19
0.19
0.19
0.19
0.19
Buyback Ratio
-35.40
-40.70
-12.50
-24.70
-16.70
-27.40
-12.00
-14.40
-19.60
-13.50
-56.40
-38.30
--
--
-5.60
-56.40
Dividend Payout Ratio
0.29
0.18
0.18
0.18
0.20
0.26
0.85
0.46
0.34
0.29
0.40
0.43
0.32
0.21
0.29
0.40
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
4,802
5,150
5,741
6,307
6,566
6,204
4,887
5,136
6,051
6,257
6,284
1,536
1,564
1,573
1,584
1,563
Cost of Goods Sold
2,654
2,841
2,572
3,691
3,821
3,030
2,297
2,703
4,806
5,003
5,018
1,249
1,247
1,246
1,259
1,266
Gross Profit
2,148
2,309
3,169
2,615
2,745
3,174
2,591
2,433
1,245
1,254
1,266
287
317
327
325
297
   
Selling, General, &Admin. Expense
1,243
1,233
1,262
1,397
1,410
1,763
1,295
1,312
771
767
763
196
190
184
199
190
Earnings Before DDA
1,106
1,202
1,917
2,197
1,428
1,218
1,198
1,061
1,192
1,292
1,252
283
323
384
237
307
   
Depreciation, Depletion and Amortization
625
706
755
757
816
868
923
875
912
989
998
236
249
251
253
245
   
Operating Income
482
496
1,163
1,440
612
350
275
186
279
303
253
47.70
73.77
133
-16.18
62.51
Interest Income/Expense
-96.17
-100
-120
-141
-160
-157
-144
-130
-133
-141
-140
-34.77
-35.62
-34.88
-35.29
-34.45
Net Income
131
216
227
249
254
200
61.95
118
170
210
216
34.32
46.72
75.09
53.84
39.92
   
Earnings per Share ($)
2.06
3.28
3.52
4.04
4.24
3.52
1.11
2.25
3.28
4.09
4.21
0.67
0.91
1.47
1.06
0.77
Total Shares Outstanding
63.80
65.73
64.47
61.62
59.87
56.79
55.10
51.88
50.88
50.74
51.39
50.92
50.70
50.55
50.79
51.39
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
141
101
129
129
116
120
98.53
213
105
66.39
76.49
114
72.56
95.69
66.39
76.49
Accounts Receivable
641
733
821
883
844
635
599
615
755
776
774
789
794
784
776
774
Inventory
54.81
59.28
59.58
59.32
58.81
48.32
50.15
58.70
65.91
64.15
63.03
67.28
63.83
67.11
64.15
63.03
Other Current Assets
271
335
155
190
203
147
133
137
163
134
157
152
129
132
134
157
Total Current Assets
1,107
1,228
1,164
1,262
1,222
951
880
1,023
1,088
1,040
1,071
1,122
1,059
1,079
1,040
1,071
   
Property, Plant and Equipment
3,553
3,811
4,281
5,008
5,020
5,112
4,723
4,808
5,674
6,379
6,435
6,155
6,183
6,290
6,379
6,435
Intangible Assets
178
182
178
174
186
235
256
428
462
465
461
461
458
467
465
461
Other Long Term Assets
441
417
410
385
427
391
401
393
394
435
425
410
416
423
435
425
Total Assets
5,279
5,638
6,033
6,829
6,855
6,690
6,260
6,652
7,618
8,319
8,392
8,149
8,117
8,260
8,319
8,392
   
Accounts Payable
708
1,065
984
935
797
727
618
711
760
905
670
1,175
980
625
905
670
Current Portion of Long-Term Debt
366
390
269
333
223
384
233
420
274
368
313
587
382
444
368
313
Other Current Liabilities
-0.00
--
-0.00
0.00
--
--
--
--
139
-0.00
195
0.00
0.00
266
-0.00
195
Total Current Liabilities
1,074
1,455
1,253
1,268
1,019
1,111
850
1,132
1,174
1,273
1,179
1,762
1,362
1,334
1,273
1,179
   
Long-Term Debt
1,449
1,394
1,916
2,484
2,553
2,479
2,265
2,327
3,108
3,453
3,592
3,006
3,364
3,444
3,453
3,592
Other Long-Term Liabilities
1,411
1,279
1,336
1,356
1,394
1,755
1,717
1,790
2,018
2,126
2,130
2,009
2,007
2,003
2,126
2,130
Total Liabilities
3,934
4,128
4,506
5,108
4,967
5,344
4,833
5,248
6,300
6,851
6,901
6,777
6,733
6,782
6,851
6,901
   
Common Stock
626
32.16
30.94
30.22
28.88
27.83
--
25.59
25.57
25.69
25.96
25.64
25.56
25.56
25.69
25.96
Retained Earnings
898
963
1,038
1,124
1,160
1,105
1,036
1,020
1,090
1,221
1,245
1,101
1,126
1,183
1,221
1,245
Additional Paid-In Capital
--
668
667
713
729
756
743
736
769
808
836
784
788
794
808
836
Total Equity
1,344
1,510
1,527
1,721
1,888
1,345
1,427
1,404
1,318
1,467
1,491
1,371
1,384
1,478
1,467
1,491
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
131
216
227
249
254
200
61.95
118
170
210
216
34.32
--
--
176
39.92
Depreciation, Depletion and Amortization
625
706
755
757
816
868
923
875
912
989
998
236
249
251
253
245
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
-10.55
-0.64
--
0.19
-0.92
-1.33
-0.42
--
1.94
Cash Flow from Others
46.84
-38.60
-203
-153
33.12
187
-25.24
36.40
-39.87
-67.96
-20.16
-83.77
38.77
45.34
-65.62
-38.64
Cash Flow from Operations
803
883
779
854
1,103
1,256
959
1,019
1,041
1,131
1,194
185
287
296
363
248
   
Investment for Property, Plant & Equipement
-725
-1,092
-1,399
-1,695
-1,317
-1,234
-652
-1,070
-1,699
-2,133
-2,082
-471
-733
-491
-438
-420
Cash Flow from Acquisitions
-96.52
-149
-15.11
-4.11
-75.23
-247
-88.87
-212
-362
-5.11
-4.46
-2.08
-0.35
-1.35
-1.33
-1.42
Cash Flow from Investing
-534
-727
-989
-1,340
-823
-1,103
-432
-981
-1,657
-1,504
-1,434
-366
-459
-363
-316
-296
   
Net Issuance of Stock
43.01
-61.28
-124
-97.46
-167
-201
-109
-106
-26.33
1.51
22.70
1.24
-8.76
-0.90
9.93
22.43
Net Issuance of Debt
--
--
--
--
--
96.56
-369
240
594
397
240
203
158
110
-73.14
45.32
Cash Flow for Dividends
-37.98
-38.73
-40.93
-43.96
-50.15
-52.24
-53.33
-54.47
-57.50
-61.27
-62.39
-14.85
-14.80
-15.80
-15.81
-15.98
Other Financing
-238
-95.75
406
630
-82.37
6.47
-19.83
-4.48
-5.97
-3.53
-2.30
-1.42
0.03
-2.14
0.00
-0.19
Cash Flow from Financing
-233
-196
242
488
-299
-151
-551
75.21
504
334
198
188
134
90.78
-79.02
51.57
   
Net Change in Cash
36.39
-39.66
27.76
-0.09
-12.18
3.85
-21.78
115
-108
-38.18
-37.13
9.05
-41.06
23.13
-29.30
10.10
   
Free Cash Flow
77.73
-209
-620
-841
-214
21.47
307
-51.33
-657
-1,002
-889
-286
-446
-195
-75.03
-172
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:

R 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