Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -7.1  2.4 
EBITDA Growth (%) -2.8  4.1  18.6 
Free Cash Flow Growth (%) 33.5  -9 
Book Value Growth (%) 13.6  20.8 

*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
Mar03 Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 TTM Dec11 Mar12 Jun12 Sep12 Dec12
   
Revenue per Share ($)
27.93
30.27
22.39
18.99
14.35
15.16
16.37
12.63
15.20
17.75
18.15
4.24
4.95
4.57
4.42
4.21
EBITDA per Share
3.35
5.06
3.91
3.40
2.90
3.37
3.09
2.14
3.13
4.10
4.46
0.97
1.22
1.14
1.10
1.00
Free Cashflow per Share
--
0.42
0.03
0.99
1.85
0.43
0.79
1.44
1.79
1.21
1.11
0.49
0.29
0.91
-0.10
0.01
Earnings per Share ($)
-0.20
-0.24
1.64
0.76
1.33
1.84
1.58
1.12
1.58
2.23
2.71
0.54
0.69
0.76
0.73
0.53
Book Value per Share
-2.85
-2.63
-0.71
5.07
7.88
10.27
11.78
13.04
14.95
17.23
19.75
16.35
17.14
17.89
19.12
19.75
Month End Stock Price
--
--
--
20.50
33.43
37.13
15.28
31.87
38.23
46.13
50.07
41.70
46.13
47.30
48.10
50.07
RatiosAnnualsQuarterly
Fiscal Period
Mar03 Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
Return on Equity %
--
--
--
17.00
16.90
18.00
13.50
8.60
10.60
13.00
10.80
13.20
16.00
16.80
15.20
10.80
Return on Assets %
--
0.30
2.90
4.50
10.40
11.90
9.00
6.50
8.20
10.90
9.20
11.20
13.60
14.40
13.20
9.20
Return on Capital - Joel Greenblatt %
--
13.10
17.70
20.10
26.50
26.10
20.80
13.10
21.10
26.20
23.60
25.60
32.40
30.00
27.20
23.60
Debt to Equity
--
-13.24
-28.42
2.27
0.36
0.26
0.27
0.14
0.10
0.00
0.02
0.00
0.00
0.00
0.00
0.02
   
Gross Margin %
28.20
27.70
28.20
30.20
32.70
34.40
33.20
30.80
32.70
35.40
37.70
35.40
37.00
37.20
37.40
37.70
Operating Margin %
12.00
11.80
13.20
14.10
17.00
19.00
15.40
12.60
16.70
19.50
19.90
19.10
21.60
21.30
21.10
19.90
Net Margin %
--
0.40
3.00
4.50
9.30
12.20
9.70
8.90
10.40
12.60
12.60
12.80
13.90
16.60
16.40
12.60
   
Days Sales Outstanding
--
86.70
81.10
67.70
65.20
73.00
65.30
71.70
65.40
66.60
58.40
60.20
59.30
61.10
63.00
58.40
Days Inventory
--
244
200
197
183
208
206
262
233
226
262
239
206
227
242
262
Inventory Turnover
--
1.50
1.80
1.90
2.00
1.80
1.80
1.40
1.60
1.60
0.30
0.40
0.40
0.40
0.40
0.30
   
Debt to Revenue
--
1.15
0.91
0.61
0.20
0.18
0.19
0.14
0.09
0.00
0.11
0.01
0.01
0.01
0.01
0.11
COGS to Revenue
0.72
0.72
0.72
0.70
0.67
0.66
0.67
0.69
0.67
0.65
0.62
0.65
0.63
0.63
0.63
0.62
Inventory to Revenue
--
0.48
0.39
0.38
0.34
0.38
0.38
0.50
0.43
0.40
1.79
1.70
1.43
1.56
1.67
1.79
Interest Exp. to Revenue %
-12.16
--
-8.09
-5.73
-1.80
-1.03
--
--
-0.53
--
-0.29
-0.26
--
-0.21
-0.18
-0.29
   
Asset Turnover
0.74
0.80
0.97
1.00
1.12
0.98
0.93
0.73
0.79
0.87
0.18
0.22
0.24
0.21
0.20
0.18
Buyback Ratio
--
--
-0.50
-745
-214
-10.00
--
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Mar03 Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 TTM Dec11 Mar12 Jun12 Sep12 Dec12
   
Revenue
173
187
243
275
306
331
356
275
336
398
411
95.10
111
103
100
96.34
Cost of Goods Sold
124
135
175
192
206
217
238
190
226
257
258
61.48
70.15
64.89
62.85
60.06
Gross Profit
48.77
51.90
68.41
82.95
100
114
118
84.57
110
141
153
33.63
41.17
38.44
37.53
36.28
   
Selling, General, &Admin. Expense
26.65
28.11
32.75
41.95
42.26
49.02
55.78
47.37
52.93
61.40
65.06
15.01
16.62
16.10
15.77
16.57
Earnings Before DDA
20.70
31.31
42.46
49.10
61.92
73.54
67.13
46.50
69.16
91.84
101
21.77
27.37
25.68
24.89
22.86
   
Depreciation, Depletion and Amortization
--
9.18
10.32
10.53
10.00
10.69
12.16
11.83
12.97
14.19
14.38
3.56
3.30
3.68
3.69
3.70
   
Operating Income
20.70
22.13
32.14
38.58
51.92
62.85
54.97
34.67
56.19
77.65
86.41
18.20
24.06
21.99
21.20
19.16
Interest Income/Expense
-21.02
--
-19.67
-15.74
-5.51
-3.41
--
--
-1.79
--
-0.68
-0.25
--
-0.22
-0.18
-0.28
Net Income
0.05
0.66
7.26
12.44
28.48
40.19
34.45
24.39
34.87
50.00
61.29
12.17
15.53
17.16
16.49
12.11
   
Preferred dividends
-1.31
2.14
2.28
1.52
--
--
--
--
--
--
--
--
--
--
--
--
Earnings per Share ($)
-0.20
-0.24
1.64
0.76
1.33
1.84
1.58
1.12
1.58
2.23
2.71
0.54
0.69
0.76
0.73
0.53
Total Shares Outstanding
6.19
6.19
10.86
14.45
21.34
21.80
21.74
21.75
22.08
22.39
22.86
22.45
22.51
22.60
22.71
22.86
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Mar03 Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
Cash and cash equivalents
--
3.25
2.64
16.13
5.18
9.86
30.56
28.62
67.89
68.62
113
59.71
68.62
90.92
100
113
Accounts Receivable
--
44.52
53.97
50.94
54.64
66.14
63.69
53.98
60.10
72.56
61.83
62.89
72.56
69.37
69.49
61.83
Inventory
--
90.50
95.65
103
103
124
134
136
144
159
173
162
159
162
167
173
Other Current Assets
--
4.80
6.74
7.87
10.03
15.54
15.59
15.54
13.19
14.31
18.45
14.39
14.31
14.10
18.57
18.45
Total Current Assets
--
143
159
178
173
215
244
235
285
314
366
299
314
336
355
366
   
Property, Plant and Equipment
--
56.25
55.34
58.03
61.21
73.24
87.70
89.54
88.41
93.37
115
90.01
93.37
95.95
98.25
115
Intangible Assets
--
28.00
28.48
33.36
36.63
43.23
45.67
47.38
46.83
46.09
45.56
46.25
46.09
45.74
45.69
45.56
Other Long Term Assets
232
7.43
7.35
6.46
3.00
5.29
4.58
4.54
5.40
5.75
6.50
5.68
5.75
5.62
6.14
6.50
Total Assets
232
235
250
276
274
337
382
376
426
460
533
441
460
483
505
533
   
Accounts Payable
--
26.89
29.86
28.01
32.98
33.78
37.06
30.34
38.77
42.82
41.90
45.05
42.82
48.04
42.19
41.90
Current Portion of Long-Term Debt
--
10.62
8.47
3.45
0.92
0.75
1.15
1.45
30.55
1.04
1.36
1.10
1.04
0.99
0.94
1.36
Other Current Liabilities
--
--
--
--
0.00
4.57
--
0.00
0.24
--
--
--
--
--
--
--
Total Current Liabilities
--
37.52
38.34
31.46
33.90
39.09
38.21
31.79
69.55
43.86
43.26
46.16
43.86
49.04
43.13
43.26
   
Long-Term Debt
--
205
212
163
59.11
57.00
67.00
37.00
0.75
--
9.54
--
--
--
--
9.54
Other Long-Term Liabilities
250
8.49
7.55
8.42
12.53
17.11
20.85
23.62
25.61
29.84
28.30
27.33
29.84
29.87
27.83
28.30
Total Liabilities
250
251
258
203
106
113
126
92.41
95.92
73.70
81.10
73.48
73.70
78.90
70.96
81.10
   
Common Stock
--
0.06
0.06
0.17
0.21
0.22
0.22
0.22
0.22
0.22
0.23
0.22
0.22
0.23
0.23
0.23
Preferred Stock
--
0.00
0.00
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
--
-46.45
-39.19
-26.76
1.72
41.69
76.14
101
135
185
231
170
185
203
219
231
Additional Paid-In Capital
--
33.45
34.25
103
169
184
187
189
198
205
231
203
205
210
223
231
Treasury Stock
--
--
--
--
-1.05
-3.59
-4.16
-5.02
-5.57
-6.20
-10.38
-6.14
-6.20
-6.20
-6.20
-10.38
Total Equity
-17.65
-16.29
-7.76
73.34
168
224
256
284
330
386
452
367
386
404
434
452
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Mar03 Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 TTM Dec11 Mar12 Jun12 Sep12 Dec12
   
Net Income
--
0.66
7.26
12.44
28.48
40.19
34.45
24.39
34.87
50.00
61.29
12.17
15.53
17.16
16.49
12.11
Depreciation, Depletion and Amortization
--
9.18
10.32
10.53
10.00
10.69
12.16
11.83
12.97
14.19
14.38
3.56
3.30
3.68
3.69
3.70
Cash Flow from Others
--
-2.30
-7.71
1.68
17.26
-23.81
-1.87
4.94
2.12
-19.16
-13.39
-0.92
-5.77
5.67
-17.02
3.73
Cash Flow from Operations
--
7.54
9.87
24.64
55.74
27.08
44.74
41.15
49.96
45.03
62.28
14.81
13.06
26.52
3.17
19.54
   
Investment for Property, Plant & Equipement
--
-4.95
-9.53
-10.34
-16.17
-17.76
-27.58
-9.91
-10.44
-17.84
-37.35
-3.88
-6.54
-6.06
-5.55
-19.20
Cash Flow from Acquisitions
--
-5.94
-0.76
-2.68
-8.75
-13.90
-6.33
-1.94
--
--
--
--
--
--
--
--
Cash Flow from Investing
--
-10.79
-10.01
-12.98
-21.35
-31.61
-33.34
-19.05
-4.85
-13.66
-38.26
-3.88
-6.41
-6.05
-6.34
-19.47
   
Net Issuance of Stock
--
--
0.04
58.00
59.86
0.34
-0.57
-0.86
-0.55
-0.63
-4.24
-0.41
-0.06
--
--
-4.18
Net Issuance of Debt
--
--
4.03
-54.77
-108
-2.34
10.50
-30.47
-8.67
-30.26
9.60
--
-0.26
--
--
9.86
Other Financing
--
2.88
-4.40
-1.31
2.51
10.60
-0.01
-0.05
3.85
3.50
22.18
1.20
1.27
3.78
10.88
6.25
Cash Flow from Financing
--
2.88
-0.34
1.91
-45.47
8.59
9.92
-31.39
-5.38
-27.39
27.55
0.79
0.96
3.78
10.88
11.93
   
Net Change in Cash
--
-0.30
-0.62
13.49
-10.94
4.68
20.70
-9.17
42.59
4.65
52.24
10.26
8.91
22.30
8.26
12.77
   
Free Cash Flow
--
2.59
0.34
14.30
39.56
9.32
17.16
31.25
39.52
27.19
24.94
10.93
6.52
20.46
-2.37
0.33
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Mar03 Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
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
Mar03 Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
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:

ROLL 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