RS has been successfully added into Your Stock Email Alerts list.
You can manage your stock email alerts here.
RS has been removed from your Stock Email Alerts list.
| 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 |
See this page for the explanation of the data and charts
* All numbers are in millions except for per share data
| Per Share Data | Annuals | Quarterly | ||||||||||||||
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 |
| Ratios | Annuals | Quarterly | ||||||||||||||
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 Statement | Annuals (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 Sheet | Annuals (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 Statement | Annuals (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) | Annuals | Quarterly | ||||||||||||||
Fiscal Period |
Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Latest Q. | Mar12 | Jun12 | Sep12 | Dec12 | Mar13 |
| PE Ratio(ttm) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Price to Tangible Book | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Price-to-Free-Cash-Flow ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| PS Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| EV-to-Revenue | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| EV-to-EBITDA | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| EV-to-EBIT | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Earnings Yield (Joel Greenblatt) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Forward Rate of Return | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Shiller PE Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Valuation and Quality | Annuals | Quarterly | ||||||||||||||
Fiscal Period |
Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Latest Q. | Mar12 | Jun12 | Sep12 | Dec12 | Mar13 |
| Market Cap | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Enterprise Value | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Month End Stock Price | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Net Cash (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Net Current Asset Value (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| DCF (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Median PS (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Peter Lynch Fair Value (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Graham Number (per share) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Altman Z-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Piotroski F-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
| Beneish M-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |