Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  0.00  33.10 
EBITDA Growth (%) 0.00  0.00  42.10 
EBIT Growth (%) 0.00  0.00  43.50 
Free Cash Flow Growth (%) 0.00  0.00  92.00 
Book Value Growth (%) 0.00  0.00  -5.80 

*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
Sep09 Sep10 Sep11 Sep12 Sep13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Revenue per Share ($)
45.03
71.31
62.38
61.01
78.52
82.36
16.81
18.97
20.68
21.81
20.90
EBITDA per Share ($)
27.41
7.04
6.46
7.61
9.37
10.59
1.82
1.62
2.84
3.05
3.08
EBIT per Share ($)
3.17
4.69
4.46
5.66
6.75
7.78
1.32
1.00
2.20
2.21
2.37
Earnings per Share (diluted) ($)
17.40
-5.28
-1.47
0.91
-1.06
0.23
-0.26
-0.79
0.69
-0.70
1.03
Free Cashflow per Share ($)
1.33
0.47
3.74
3.98
3.35
3.86
-3.44
-0.77
1.85
5.66
-2.88
Dividends Per Share
--
--
--
--
0.75
1.00
--
0.25
0.25
0.25
0.25
Book Value Per Share ($)
13.34
20.51
19.50
19.21
17.19
17.44
18.51
17.25
17.73
17.19
17.44
Month End Stock Price ($)
--
27.18
23.62
40.01
65.84
76.33
44.93
56.59
56.87
65.84
70.55
RatiosAnnualsQuarterly
Fiscal Period
Sep09 Sep10 Sep11 Sep12 Sep13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Return on Equity %
142.71
-18.17
-7.38
4.91
-6.16
23.64
-5.56
-18.36
15.64
-16.36
23.64
Return on Assets %
31.22
-4.91
-2.07
1.29
-0.98
3.84
-0.96
-3.00
2.60
-2.60
3.84
Return on Capital - Joel Greenblatt %
31.91
28.69
43.71
57.67
41.87
45.60
26.28
19.80
46.24
54.84
45.60
Debt to Equity
2.40
1.67
1.52
1.69
3.59
3.66
3.34
3.63
3.49
3.59
3.66
   
Gross Margin %
36.59
35.89
35.42
34.30
34.03
34.64
33.11
32.69
35.12
34.85
34.64
Operating Margin %
7.03
6.57
7.15
9.28
8.60
11.36
7.83
5.29
10.62
10.11
11.36
Net Margin %
42.28
-7.41
-2.36
1.49
-1.35
4.93
-1.54
-4.17
3.32
-3.23
4.93
   
Total Equity to Total Asset
0.22
0.27
0.28
0.26
0.16
0.16
0.18
0.16
0.17
0.16
0.16
LT Debt to Total Asset
0.51
0.45
0.42
0.44
0.55
0.58
0.58
0.59
0.58
0.55
0.58
   
Asset Turnover
0.74
0.66
0.88
0.87
0.73
0.20
0.16
0.18
0.20
0.20
0.20
Dividend Payout Ratio
--
--
--
--
--
0.24
--
--
0.36
--
0.24
   
Days Sales Outstanding
44.92
51.90
45.16
37.63
43.00
--
54.97
48.79
46.00
38.50
48.55
Days Inventory
88.13
117.63
77.08
77.32
85.71
86.44
106.17
96.55
91.04
77.70
86.44
Inventory Turnover
4.14
3.10
4.74
4.72
4.26
1.05
0.86
0.94
1.00
1.17
1.05
COGS to Revenue
0.63
0.64
0.65
0.66
0.66
0.65
0.67
0.67
0.65
0.65
0.65
Inventory to Revenue
0.15
0.21
0.14
0.14
0.16
0.62
0.78
0.71
0.65
0.56
0.62
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Sep09 Sep10 Sep11 Sep12 Sep13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Revenue
2,231
2,567
3,187
3,252
4,086
4,316
870
988
1,090
1,138
1,101
Cost of Goods Sold
1,414
1,646
2,058
2,137
2,695
2,833
582
665
707
741
719
Gross Profit
816
921
1,129
1,116
1,390
1,483
288
323
383
396
381
   
Selling, General, &Admin. Expense
568
666
778
740
923
975
185
241
236
261
237
Advertising
--
--
--
--
--
--
--
--
--
--
--
Research &Development
24
31
33
33
43
46
8
12
11
12
11
EBITDA
1,358
254
330
405
488
555
94
84
150
159
162
   
Depreciation, Depletion and Amortization
65
101
105
105
140
150
28
36
37
40
38
Other Operating Charges
-67
-55
-90
-41
-72
-54
-26
-17
-20
-9
-8
Operating Income
157
169
228
302
351
408
68
52
116
115
125
   
Interest Income
--
--
--
--
--
--
--
--
--
--
--
Interest Expense
-190
-277
-208
-192
-376
-363
-70
-60
-62
-184
-57
Other Income (Minority Interest)
--
--
--
--
0
-1
0
-0
-0
0
-0
Pre-Tax Income
1,103
-124
17
109
-28
42
-3
-12
52
-64
67
Tax Provision
-74
-63
-92
-60
-27
-29
-11
-29
-15
28
-13
Net Income (Continuing Operations)
1,030
-187
-75
49
-55
13
-14
-41
36
-37
54
Net Income (Discontinued Operations)
-86
-3
--
--
--
--
--
--
--
--
--
Net Income
943
-190
-75
49
-55
12
-13
-41
36
-37
54
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
17.40
-5.28
-1.47
0.94
-1.06
0.24
-0.26
-0.79
0.69
-0.70
1.04
EPS (Diluted)
17.40
-5.28
-1.47
0.91
-1.06
0.23
-0.26
-0.79
0.69
-0.70
1.03
Shares Outstanding (Diluted)
49.5
36.0
51.1
53.3
52.0
52.7
51.8
52.1
52.7
52.2
52.7
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Sep09 Sep10 Sep11 Sep12 Sep13 Latest Q. Dec12 Mar13 Jun13 Sep13 Dec13
   
  Cash And Cash Equivalents
98
171
142
158
207
132
71
77
99
207
132
  Marketable Securities
--
--
--
--
--
--
--
--
--
--
--
Cash, Cash Equivalents, Marketable Securities
98
171
142
158
207
132
71
77
99
207
132
Accounts Receivable
274
365
394
335
481
587
526
530
551
481
587
  Inventories, Raw Materials & Components
64
63
60
59
97
107
103
112
108
97
107
  Inventories, Work In Process
27
28
25
23
41
41
44
52
53
41
41
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
250
439
349
371
495
535
532
542
546
495
535
  Inventories, Other
0
0
--
-0
0
0
--
--
--
0
0
Total Inventories
342
530
435
453
633
683
679
705
707
633
683
Other Current Assets
105
134
77
116
161
101
185
183
91
161
101
Total Current Assets
819
1,200
1,048
1,061
1,483
1,503
1,461
1,496
1,448
1,483
1,503
   
  Land And Improvements
76
80
101
89
165
165
--
--
--
165
--
  Buildings And Improvements
--
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment
136
157
202
247
405
405
--
--
--
405
--
  Construction In Progress
6
24
10
18
47
47
--
--
--
47
--
Gross Property, Plant and Equipment
218
261
314
354
616
656
471
483
536
616
656
  Accumulated Depreciation
-6
-60
-107
-140
-204
-221
-151
-167
-181
-204
-221
Property, Plant and Equipment
212
201
206
214
413
435
320
316
355
413
435
Intangible Assets
1,945
2,369
2,294
2,409
3,640
3,623
3,629
3,605
3,640
3,640
3,623
Other Long Term Assets
44
103
78
67
91
89
109
104
94
91
89
Total Assets
3,021
3,874
3,627
3,752
5,627
5,650
5,520
5,521
5,538
5,627
5,650
   
  Accounts Payable
186
332
323
325
526
415
407
390
428
526
415
  Total Tax Payable
22
37
32
30
33
40
21
28
30
33
40
  Other Accrued Expenses
233
273
101
113
119
255
81
261
247
119
255
Accounts Payable & Accrued Expenses
441
642
456
468
677
710
509
679
704
677
710
Current Portion of Long-Term Debt
54
21
16
16
103
108
29
29
41
103
108
Other Current Liabilities
--
--
135
126
173
173
163
--
--
173
--
Total Current Liabilities
495
663
607
611
952
818
702
708
745
952
818
   
Long-Term Debt
1,530
1,723
1,536
1,653
3,116
3,258
3,193
3,229
3,185
3,116
3,258
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
56
93
84
--
--
--
95
100
--
--
--
  DeferredTaxAndRevenue
227
278
337
377
493
492
487
509
503
493
492
Other Long-Term Liabilities
51
71
45
122
169
163
78
76
179
169
163
Total Liabilities
2,360
2,827
2,608
2,763
4,730
4,731
4,556
4,622
4,613
4,730
4,731
   
Common Stock
0
1
1
1
1
1
1
1
1
1
1
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
-71
-261
-336
-341
-436
-395
-354
-409
-386
-436
-395
Accumulated other comprehensive income (loss)
7
-7
-14
-33
-39
-37
-30
-50
-56
-39
-37
Additional Paid-In Capital
725
1,316
1,374
1,399
1,411
1,395
1,385
1,394
1,403
1,411
1,395
Treasury Stock
--
-2
-6
-37
-40
-44
-37
-37
-37
-40
-44
Total Equity
661
1,046
1,018
989
897
919
964
899
925
897
919
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Sep09 Sep10 Sep11 Sep12 Sep13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
  Net Income
943
-190
-75
49
-55
13
-14
-41
36
-37
54
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
1,030
-190
-75
49
-55
13
-14
-41
36
-37
54
Depreciation, Depletion and Amortization
65
101
105
105
140
150
28
36
37
40
38
  Change In Receivables
74
13
13
23
-62
-62
--
--
--
-62
--
  Change In Inventory
58
-66
96
-12
-3
-3
--
--
--
-3
--
  Change In Prepaid Assets
6
2
1
1
-4
-4
--
--
--
-4
--
  Change In Payables And Accrued Expense
-58
86
-61
28
-22
-22
--
--
--
-22
--
Change In Working Capital
-15
13
77
33
-70
-114
-203
-68
18
183
-248
Change In DeferredTax
26
--
--
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-1,028
133
120
73
242
241
21
44
31
146
20
Cash Flow from Operations
77
57
227
259
257
289
-169
-29
122
332
-136
   
Purchase Of Property, Plant, Equipment
-11
-40
-36
-47
-82
-89
-9
-11
-25
-37
-16
Sale Of Property, Plant, Equipment
0
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
-8
--
-11
-44
--
--
-100
-1,290
-10
1,400
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
--
--
--
--
--
--
--
--
--
--
--
Sale Of Investment
--
--
--
--
--
--
--
--
--
--
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
-1
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-20
-43
-46
-231
-1,483
-94
-1,405
-5
-35
-37
-16
   
Net Issuance of Stock
-0
-2
-3
-31
-3
-8
--
--
-0
-3
-5
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-80
123
-225
87
1,393
-34
1,551
38
-46
-150
125
Cash Flow for Dividends
--
--
--
-51
-40
-52
-1
-13
-13
-13
-13
Other Financing
16
-55
17
-16
-69
-36
-63
18
-3
-22
-30
Cash Flow from Financing
-65
66
-211
-11
1,280
-130
1,488
43
-63
-188
77
   
Net Change in Cash
-7
73
-28
16
49
61
-87
7
22
108
-75
Free Cash Flow
66
17
191
212
175
201
-178
-40
98
295
-152
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Sep09 Sep10 Sep11 Sep12 Sep13 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
Price to Tangible Book
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
Sep09 Sep10 Sep11 Sep12 Sep13 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
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
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
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
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
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
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
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
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
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
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
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
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
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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

SPB Quarterly/Annuals Reports


cached

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