Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  13.10  1.30 
EBITDA Growth (%) 0.00  1.70  -20.40 
EBIT Growth (%) 0.00  73.50  -0.90 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 0.00  2.70  -0.40 

*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:
Embed
Video Video Tutorial Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listBatch Download PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Revenue per Share ($)
275.58
17.21
24.08
22.12
27.59
31.71
35.49
36.09
35.96
8.88
8.88
9.41
9.30
8.37
EBITDA per Share ($)
-4.34
-0.81
-8.34
8.15
6.25
5.68
9.15
7.32
7.29
1.95
1.94
1.72
1.88
1.75
EBIT per Share ($)
-6.77
-0.96
-7.17
0.06
1.67
0.93
1.14
1.14
1.13
0.01
0.27
0.07
0.45
0.34
Earnings per Share (diluted) ($)
--
-0.95
-10.57
4.24
2.40
0.04
2.40
0.03
0.03
0.30
0.04
-0.11
0.05
0.05
Free Cashflow per Share ($)
-12.49
-2.59
-1.31
-0.21
2.43
0.80
-1.21
0.19
0.26
-0.03
-0.25
0.65
1.00
-1.14
Dividends Per Share
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Book Value Per Share ($)
90.75
13.46
24.85
31.41
35.34
35.11
35.85
35.69
35.69
35.85
35.79
35.37
35.52
35.69
Month End Stock Price ($)
--
18.83
14.87
20.14
24.97
20.94
34.22
49.72
46.71
34.22
38.97
39.11
43.94
49.72
RatiosAnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Return on Equity %
-6.80
-7.06
-42.41
13.69
6.78
0.12
6.72
0.08
0.56
3.32
0.44
-1.24
0.56
0.56
Return on Assets %
-6.60
-6.76
-32.51
10.52
5.32
0.06
3.20
0.04
0.28
1.60
0.20
-0.60
0.24
0.28
Return on Capital - Joel Greenblatt %
-47.17
-35.50
-50.62
0.34
10.45
3.18
3.62
3.71
4.68
0.08
3.40
0.88
6.08
4.68
Debt to Equity
0.00
0.00
0.16
0.17
0.14
0.83
0.79
0.75
0.75
0.79
0.78
0.77
0.76
0.75
   
Gross Margin %
--
5.98
20.23
22.76
23.86
30.92
33.07
32.77
33.49
32.61
32.98
33.21
31.45
33.49
Operating Margin %
-2.46
-5.59
-29.79
0.26
6.06
2.93
3.20
3.16
4.04
0.08
3.01
0.73
4.82
4.04
Net Margin %
-2.24
-5.52
-43.90
19.16
8.69
0.13
6.76
0.08
0.56
3.34
0.43
-1.18
0.51
0.56
   
Total Equity to Total Asset
0.97
0.96
0.77
0.77
0.78
0.47
0.48
0.48
0.48
0.48
0.48
0.49
0.48
0.48
LT Debt to Total Asset
0.00
0.00
0.10
0.11
0.09
0.38
0.37
0.35
0.35
0.37
0.37
0.37
0.36
0.35
   
Asset Turnover
2.95
1.23
0.74
0.55
0.61
0.42
0.47
0.49
0.12
0.12
0.12
0.13
0.13
0.12
Dividend Payout Ratio
--
--
--
--
--
--
--
--
--
--
--
--
--
--
   
Days Sales Outstanding
4.56
8.07
55.47
87.75
43.68
58.53
57.67
57.20
--
57.09
58.10
54.95
53.75
57.93
Days Inventory
--
5.29
9.89
13.16
6.21
13.15
14.73
10.93
11.19
14.49
14.94
12.70
11.50
11.19
Inventory Turnover
--
68.99
36.90
27.73
58.80
27.76
24.77
33.40
8.13
6.28
6.09
7.16
7.91
8.13
COGS to Revenue
--
0.94
0.80
0.77
0.76
0.69
0.67
0.67
0.67
0.67
0.67
0.67
0.69
0.67
Inventory to Revenue
0.00
0.01
0.02
0.03
0.01
0.03
0.03
0.02
0.08
0.11
0.11
0.09
0.09
0.08
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Revenue
1,525
1,544
2,151
1,904
2,350
2,761
3,122
3,282
3,282
786
795
830
849
808
Cost of Goods Sold
--
1,452
1,715
1,470
1,789
1,907
2,089
2,207
2,207
530
533
554
582
537
Gross Profit
--
92
435
433
561
854
1,032
1,076
1,076
256
262
276
267
271
   
Selling, General, &Admin. Expense
60
90
158
140
144
303
373
358
358
86
94
90
84
90
Advertising
--
7
--
--
--
--
--
--
--
--
--
--
--
--
Research &Development
56
79
40
44
46
51
70
68
68
19
17
16
17
17
EBITDA
-24
-73
-745
702
532
494
805
666
666
173
174
151
171
169
   
Depreciation, Depletion and Amortization
6
10
264
244
229
386
457
507
507
118
127
128
125
128
Other Operating Charges
79
-10
-877
-244
-229
-419
-490
-546
-546
-151
-127
-163
-125
-131
Operating Income
-37
-86
-641
5
142
81
100
104
104
1
24
6
41
33
   
Interest Income
1
10
83
26
14
11
11
15
15
2
2
2
3
8
Interest Expense
-1
-1
-32
-32
-15
-83
-153
-193
-193
-44
-49
-49
-48
-47
Other Income (Minority Interest)
--
--
--
--
--
-1
0
-1
-1
-1
-0
-0
-0
-0
Pre-Tax Income
-31
-83
-1,041
425
289
26
195
-34
-34
11
-2
-25
-1
-5
Tax Provision
-3
-2
97
-61
-84
-22
16
37
37
16
6
16
6
10
Net Income (Continuing Operations)
-34
-85
-944
365
204
4
211
3
3
27
3
-10
5
5
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
-34
-85
-944
365
204
4
211
3
3
26
3
-10
4
5
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
--
-0.95
-10.57
4.25
2.40
0.04
2.42
0.03
0.03
0.30
0.04
-0.11
0.05
0.05
EPS (Diluted)
--
-0.95
-10.57
4.24
2.40
0.04
2.40
0.03
0.03
0.30
0.04
-0.11
0.05
0.05
Shares Outstanding (Diluted)
5.5
89.7
89.3
86.1
85.2
87.1
88.0
91.0
96.6
88.6
89.6
88.2
91.3
96.6
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Dec12 Mar13 Jun13 Sep13 Dec13
   
  Cash And Cash Equivalents
30
41
24
23
142
614
732
634
634
732
737
700
821
634
  Marketable Securities
294
491
804
806
989
1,082
816
987
987
816
790
903
888
987
Cash, Cash Equivalents, Marketable Securities
324
532
829
829
1,131
1,696
1,548
1,621
1,621
1,548
1,527
1,603
1,709
1,621
Accounts Receivable
19
34
327
458
281
443
493
514
514
493
508
501
501
514
  Inventories, Raw Materials & Components
--
--
17
17
7
11
19
9
9
19
13
17
14
9
  Inventories, Work In Process
--
0
15
3
3
8
8
7
7
8
13
8
8
7
  Inventories, Inventories Adjustments
--
-0
-3
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
6
18
33
21
49
58
50
50
58
62
52
52
50
  Inventories, Other
3
15
0
0
--
-0
--
--
-0
--
0
--
-0
--
Total Inventories
3
21
46
53
30
69
84
66
66
84
88
77
74
66
Other Current Assets
2
23
27
24
93
100
90
155
155
90
98
101
91
155
Total Current Assets
348
611
1,229
1,364
1,535
2,308
2,215
2,356
2,356
2,215
2,220
2,283
2,375
2,356
   
  Land And Improvements
--
3
28
28
28
42
42
43
43
42
43
43
43
43
  Buildings And Improvements
--
17
218
227
232
350
363
377
377
363
366
374
375
377
  Machinery, Furniture, Equipment
--
41
2,098
757
791
3,349
4,013
4,416
4,416
4,013
4,429
4,571
4,368
4,416
  Construction In Progress
--
185
286
271
393
716
455
210
210
455
110
--
153
210
Gross Property, Plant and Equipment
71
247
2,630
2,842
3,030
4,457
4,874
5,046
5,046
4,874
4,947
4,988
4,940
5,046
  Accumulated Depreciation
--
-33
-1,448
-1,609
-1,766
-2,004
-2,262
-2,500
-2,500
-2,262
-2,361
-2,462
-2,410
-2,500
Property, Plant and Equipment
71
214
1,182
1,233
1,263
2,454
2,612
2,546
2,546
2,612
2,586
2,525
2,530
2,546
Intangible Assets
12
320
185
222
235
999
855
766
766
855
834
813
791
766
Other Long Term Assets
88
116
308
649
808
783
918
1,033
1,033
918
910
885
968
1,033
Total Assets
518
1,261
2,904
3,468
3,842
6,544
6,600
6,702
6,702
6,600
6,550
6,506
6,664
6,702
   
  Accounts Payable
3
23
227
210
159
267
312
257
257
312
229
256
275
257
  Total Tax Payable
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Other Accrued Expenses
12
22
89
100
82
198
160
174
174
160
178
146
188
174
Accounts Payable & Accrued Expenses
15
45
317
310
242
465
472
431
431
472
407
402
463
431
Current Portion of Long-Term Debt
--
1
53
54
53
64
68
70
70
68
65
65
69
70
Other Current Liabilities
0
4
--
--
64
54
48
58
58
48
48
42
47
58
Total Current Liabilities
15
50
369
364
359
584
587
558
558
587
520
509
578
558
   
Long-Term Debt
0
2
294
392
360
2,464
2,421
2,353
2,353
2,421
2,398
2,380
2,364
2,353
  Capital Lease Obligation
--
2
294
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  DeferredTaxAndRevenue
--
1
--
32
76
444
442
565
565
442
456
442
530
565
Other Long-Term Liabilities
--
0
15
15
34
9
9
9
9
9
9
8
8
9
Total Liabilities
16
53
678
803
829
3,501
3,459
3,485
3,485
3,459
3,383
3,340
3,481
3,485
   
Common Stock
--
--
0
0
0
0
0
0
0
0
0
0
0
0
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
--
--
-944
-593
-389
-385
-174
-172
-172
-174
-171
-181
-176
-172
Accumulated other comprehensive income (loss)
64
1,208
-11
77
189
166
19
-15
-15
19
12
-12
-15
-15
Additional Paid-In Capital
--
--
3,248
3,279
3,311
3,360
3,395
3,502
3,502
3,395
3,424
3,457
3,473
3,502
Treasury Stock
--
--
-68
-98
-98
-98
-98
-98
-98
-98
-98
-98
-98
-98
Total Equity
502
1,208
2,226
2,665
3,013
3,043
3,141
3,217
3,217
3,141
3,167
3,167
3,183
3,217
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
  Net Income
-34
-85
-944
365
204
4
211
3
3
27
3
-10
5
5
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
-34
-85
-944
365
204
4
211
3
3
27
3
-10
5
5
Depreciation, Depletion and Amortization
6
10
264
244
229
386
457
507
507
118
127
128
125
128
  Change In Receivables
-1
-7
-305
-26
73
-1
-55
-35
-35
-55
--
--
--
-35
  Change In Inventory
-2
-21
-20
-7
23
21
-16
17
17
-16
--
--
--
17
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
3
14
251
10
-54
-13
58
-10
-10
58
--
--
--
-10
Change In Working Capital
-0
-25
-68
-34
1
56
-47
-68
-68
-7
-60
11
57
-76
Change In DeferredTax
0
0
-162
45
104
-9
-1
-36
-36
2
-9
-18
-6
-3
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-8
12
1,023
-424
-134
10
-115
44
44
15
-11
31
17
6
Cash Flow from Operations
-36
-88
113
196
404
447
505
451
451
155
50
143
198
59
   
Purchase Of Property, Plant, Equipment
-33
-144
-230
-214
-197
-377
-513
-392
-392
-142
-73
-86
-107
-127
Sale Of Property, Plant, Equipment
--
--
--
--
--
--
--
40
40
--
--
--
--
40
Purchase Of Business
--
--
--
--
-45
-2,076
--
--
0
0
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
--
--
-3,214
-2,165
-2,370
-2,124
-974
-1,088
-1,088
-274
-189
-376
-189
-335
Sale Of Investment
--
--
2,843
2,274
2,269
2,694
1,256
912
912
327
214
273
194
231
Net Intangibles Purchase And Sale
--
--
--
--
--
--
-98
-42
-26
-16
--
--
39
-65
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-55
-501
-565
-114
-239
-1,888
-347
-570
-570
-117
-43
-189
-77
-261
   
Net Issuance of Stock
--
--
-68
-30
-1
--
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
-0
-47
-56
-50
1,941
-58
-65
-65
-9
-21
-17
-18
-8
Cash Flow for Dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Financing
105
601
550
2
3
-27
14
83
83
5
20
26
14
22
Cash Flow from Financing
105
600
435
-83
-47
1,914
-44
18
18
-4
-1
9
-4
14
   
Net Change in Cash
13
11
-17
-1
118
472
118
-97
-97
37
6
-37
121
-187
Free Cash Flow
-69
-232
-117
-18
207
70
-106
17
17
-3
-22
57
91
-110
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Dec12 Mar13 Jun13 Sep13 Dec13
   
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
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
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Dec12 Mar13 Jun13 Sep13 Dec13
   
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
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
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
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
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
Projected FCF (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
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
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
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
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
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
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
Highest 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
Lowest 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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

SATS Quarterly/Annuals Reports




Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK
Hide