Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 13.3  2.9  -5.3 
EBITDA Growth (%) 11.8  2.6  1.7 
Free Cash Flow Growth (%) 8.3  -26.3  345.2 
Book Value Growth (%) 18.5  9.1  8.6 

*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 ($)
29.54
45.10
50.92
78.10
95.52
118
72.16
84.77
108
112
107
30.54
29.26
27.15
24.81
26.27
EBITDA per Share
1.80
5.39
6.25
9.42
10.69
12.92
5.01
6.46
9.41
10.71
10.02
2.94
2.95
2.51
2.34
2.22
Free Cashflow per Share
1.34
1.31
3.30
1.12
6.77
6.97
11.85
1.38
1.04
5.12
6.99
-1.31
0.43
2.60
3.37
0.59
Earnings per Share ($)
0.54
2.60
3.11
4.82
5.36
6.56
2.01
2.61
4.58
5.33
4.89
1.54
1.44
1.30
1.06
1.09
Dividends Per Share
0.12
0.13
0.19
0.22
0.32
0.40
0.40
0.40
0.48
0.80
1.25
0.15
0.15
0.25
0.25
0.60
Book Value per Share
10.16
12.59
15.56
23.73
27.69
33.04
35.36
37.92
41.90
47.01
47.31
43.58
44.57
45.90
46.74
47.31
Month End Stock Price
16.61
19.48
30.56
39.92
54.20
19.94
43.22
51.10
48.69
62.10
71.17
56.48
50.50
52.35
62.10
71.17
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
5.30
20.60
19.90
20.30
19.40
19.90
5.70
6.90
10.90
11.30
9.20
14.40
12.80
11.20
9.20
9.20
Return on Assets %
2.50
10.90
11.60
9.80
10.20
9.30
3.40
4.20
6.10
6.90
5.60
8.00
7.20
6.40
5.60
5.60
Return on Capital - Joel Greenblatt %
9.40
32.80
36.40
34.50
37.80
31.70
12.50
16.20
21.00
22.50
17.60
24.80
24.00
20.00
18.40
17.60
Debt to Equity
0.76
0.52
0.35
0.64
0.52
0.73
0.36
0.33
0.42
0.34
0.32
0.44
0.46
0.39
0.34
0.32
   
Gross Margin %
27.10
28.40
27.30
26.40
25.40
24.80
26.30
25.10
24.40
26.10
26.10
25.30
25.80
26.00
27.80
26.10
Operating Margin %
4.10
10.40
10.90
11.00
10.10
9.80
4.70
5.70
7.00
7.80
6.40
8.10
8.40
7.40
7.20
6.40
Net Margin %
1.80
5.80
6.10
6.20
5.60
5.50
2.80
3.10
4.20
4.80
4.10
5.10
4.90
4.80
4.30
4.10
   
Days Sales Outstanding
43.00
40.90
40.10
43.90
35.60
36.10
40.30
41.90
40.20
36.10
42.40
41.50
41.80
44.80
40.30
42.40
Days Inventory
76.60
60.50
57.70
78.00
61.40
71.50
67.10
66.40
72.00
74.50
80.10
74.40
79.00
82.80
84.80
80.10
Inventory Turnover
4.80
6.00
6.30
4.70
5.90
5.10
5.40
5.50
5.10
4.90
1.10
1.20
1.20
1.10
1.10
1.10
   
Debt to Revenue
0.26
0.15
0.11
0.19
0.15
0.20
0.18
0.15
0.16
0.14
0.57
0.63
0.69
0.67
0.64
0.57
COGS to Revenue
0.73
0.72
0.73
0.74
0.75
0.75
0.74
0.75
0.76
0.74
0.74
0.75
0.74
0.74
0.72
0.74
Inventory to Revenue
0.15
0.12
0.12
0.16
0.13
0.15
0.14
0.14
0.15
0.15
0.65
0.61
0.64
0.67
0.67
0.65
Interest Exp. to Revenue %
-1.42
-0.97
-0.75
-1.07
-1.08
-0.95
-1.27
-0.97
-0.74
-1.20
-0.65
-0.63
-0.68
-0.72
-3.09
-0.65
   
Asset Turnover
1.38
1.89
1.91
1.59
1.82
1.68
1.24
1.35
1.45
1.44
0.34
0.39
0.37
0.34
0.32
0.34
Buyback Ratio
-30.80
-6.10
-5.40
-2.10
-4.10
-0.10
-0.20
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
0.23
0.05
0.06
0.05
0.06
0.06
0.20
0.15
0.11
0.15
0.55
0.10
0.10
0.19
0.24
0.55
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
1,883
2,947
3,371
5,748
7,266
8,719
5,318
6,313
8,135
8,442
8,179
2,288
2,210
2,055
1,889
2,025
Cost of Goods Sold
1,372
2,111
2,449
4,231
5,418
6,557
3,919
4,728
6,149
6,235
6,021
1,711
1,640
1,520
1,365
1,497
Gross Profit
511
836
922
1,517
1,847
2,162
1,400
1,585
1,986
2,207
2,158
578
569
535
524
529
   
Selling, General, &Admin. Expense
396
484
508
821
1,034
1,211
1,030
1,104
1,280
1,396
1,396
358
347
345
346
358
Earnings Before DDA
115
352
414
693
813
951
369
481
706
811
762
220
223
190
178
171
   
Depreciation, Depletion and Amortization
36.87
44.63
46.63
60.33
79.87
97.92
119
121
133
152
157
35.50
36.50
37.30
42.20
41.10
   
Operating Income
77.83
308
367
633
733
853
250
361
573
659
605
185
186
153
136
130
Interest Income/Expense
-26.75
-28.69
-25.22
-61.69
-78.71
-82.58
-67.52
-61.18
-59.80
-101
-101
-14.50
-15.00
-14.70
-58.40
-13.10
Net Income
34.01
170
205
355
408
483
148
194
344
404
371
116
109
98.10
80.40
83.70
   
Earnings per Share ($)
0.54
2.60
3.11
4.82
5.36
6.56
2.01
2.61
4.58
5.33
4.89
1.54
1.44
1.30
1.06
1.09
Total Shares Outstanding
63.73
65.35
66.19
73.60
76.07
73.60
73.70
74.47
75.04
75.69
77.08
74.92
75.51
75.71
76.13
77.08
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
2.17
11.66
35.02
57.48
77.02
52.00
43.00
72.92
84.60
97.60
100
70.00
93.60
121
97.60
100
Accounts Receivable
222
330
370
691
709
861
588
725
896
836
944
1,044
1,016
1,012
836
944
Inventory
288
350
387
904
911
1,284
720
860
1,213
1,272
1,318
1,399
1,424
1,383
1,272
1,318
Other Current Assets
32.55
41.80
55.01
22.18
24.03
105
40.10
42.44
81.10
71.40
65.10
72.30
75.00
65.30
71.40
65.10
Total Current Assets
545
733
847
1,675
1,721
2,302
1,391
1,701
2,275
2,277
2,426
2,586
2,608
2,580
2,277
2,426
   
Property, Plant and Equipment
467
459
480
743
825
999
981
1,025
1,106
1,241
1,236
1,121
1,152
1,175
1,241
1,236
Intangible Assets
325
342
385
1,139
1,350
1,807
1,808
1,865
2,140
2,251
2,235
2,141
2,193
2,191
2,251
2,235
Other Long Term Assets
32.66
29.51
57.27
57.05
87.00
87.20
127
77.32
85.50
88.50
84.40
84.80
82.10
84.40
88.50
84.40
Total Assets
1,369
1,563
1,769
3,614
3,983
5,195
4,307
4,669
5,606
5,858
5,981
5,932
6,035
6,030
5,858
5,981
   
Accounts Payable
152
242
284
504
504
473
327
413
564
495
585
664
563
611
495
585
Current Portion of Long-Term Debt
22.40
46.40
50.06
22.82
72.46
94.52
87.05
86.23
12.20
83.60
86.60
12.10
12.20
88.80
83.60
86.60
Other Current Liabilities
28.72
0.14
0.21
23.71
23.14
82.95
3.53
9.56
-0.00
--
--
--
-0.00
--
--
--
Total Current Liabilities
203
289
334
551
600
650
418
509
576
578
671
676
575
700
578
671
   
Long-Term Debt
469
381
307
1,088
1,013
1,676
853
855
1,319
1,124
1,064
1,419
1,519
1,279
1,124
1,064
Other Long-Term Liabilities
49.73
71.15
98.60
229
264
438
430
481
567
597
599
572
576
577
597
599
Total Liabilities
722
741
739
1,868
1,877
2,764
1,700
1,845
2,462
2,299
2,334
2,666
2,670
2,555
2,299
2,334
   
Common Stock
304
314
325
702
--
563
--
--
--
722
--
667
678
--
722
--
Retained Earnings
345
508
705
1,046
1,440
1,900
2,020
2,189
2,496
2,838
2,898
2,600
2,698
2,777
2,838
2,898
Additional Paid-In Capital
--
--
--
--
646
563
588
625
657
--
761
--
678
695
--
761
Total Equity
648
823
1,030
1,746
2,106
2,431
2,606
2,824
3,144
3,558
3,647
3,265
3,365
3,475
3,558
3,647
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
34.01
170
205
355
408
483
149
198
349
408
375
118
110
99.40
80.80
84.50
Depreciation, Depletion and Amortization
36.87
44.63
46.63
60.33
79.87
97.92
119
121
133
152
157
35.50
36.50
37.30
42.20
41.10
Cash Flow from Others
35.53
-92.59
20.15
-224
151
83.98
675
-104
-248
42.10
205
-217
-62.30
111
210
-53.40
Cash Flow from Operations
106
122
272
191
639
665
943
214
235
602
737
-63.20
84.40
248
333
72.20
   
Investment for Property, Plant & Equipement
-20.91
-35.98
-53.74
-109
-124
-152
-69.90
-111
-156
-214
-206
-34.60
-52.20
-50.60
-76.60
-26.80
Cash Flow from Acquisitions
-246
--
-94.38
-543
-270
-330
--
-100
-313
-167
-157
-10.00
-72.30
-0.70
-83.90
--
Cash Flow from Investing
-264
-49.65
-147
-650
-420
-458
-93.59
-162
-475
-382
-360
-41.60
-126
-46.50
-168
-19.50
   
Net Issuance of Stock
10.49
10.37
11.06
7.34
-65.40
-114
0.26
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
147
-64.40
-93.51
497
-120
-111
-831
-18.42
284
-185
-341
98.40
70.70
-164
-190
-56.90
Cash Flow for Dividends
-8.02
-10.16
-12.53
-16.15
-24.21
-30.45
-29.38
-29.69
-39.60
-64.10
-75.80
-11.90
-12.00
-19.50
-20.70
-23.60
Other Financing
-0.00
0.00
-7.16
-6.02
9.51
24.37
0.46
23.65
3.50
41.70
68.00
4.50
5.40
10.70
21.10
30.80
Cash Flow from Financing
150
-64.19
-102
482
-200
-231
-860
-24.46
248
-208
-348
91.00
64.10
-173
-190
-49.70
   
Net Change in Cash
-7.14
9.49
23.36
22.45
19.55
-25.03
-8.99
29.91
11.70
13.00
30.10
-14.60
23.60
27.00
-23.00
2.50
   
Free Cash Flow
85.51
85.79
218
82.22
515
513
873
103
78.40
388
531
-97.80
32.20
197
257
45.40
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:

RS 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