Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -5.6  -11.1  -0.5 
EBITDA Growth (%)
Free Cash Flow Growth (%) -8.6  -14  81.6 
Book Value Growth (%) 7.2  -2.4 

*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 ($)
57.11
61.37
61.39
66.19
49.27
60.78
47.33
44.73
37.47
37.96
38.01
9.51
9.33
8.87
10.24
9.57
EBITDA per Share
55.27
6.27
8.52
8.84
6.91
11.33
9.29
9.08
7.81
-0.41
7.35
-6.15
2.03
1.68
1.97
1.67
Free Cashflow per Share
3.28
4.74
6.50
7.04
8.89
3.31
4.35
4.46
1.21
2.95
2.47
0.22
1.05
0.83
0.83
-0.24
Earnings per Share ($)
2.73
0.24
3.39
3.49
3.73
3.01
7.59
4.99
7.92
-4.65
2.91
-6.96
1.04
0.52
0.72
0.63
Dividends Per Share
0.78
0.86
0.97
1.11
1.25
1.34
1.36
1.36
1.36
1.36
1.36
0.34
0.34
0.34
0.34
0.34
Book Value per Share
26.58
27.40
27.88
29.74
33.85
31.29
39.57
44.27
48.54
43.54
41.17
42.17
41.13
42.23
43.45
41.17
Month End Stock Price
48.65
51.94
64.98
64.56
63.01
50.10
53.89
53.81
61.29
71.31
84.51
61.15
60.91
68.84
71.31
84.51
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
10.30
0.90
12.20
11.70
11.00
9.60
19.20
11.30
16.30
-10.70
6.00
-66.00
10.00
4.80
6.40
6.00
Return on Assets %
5.20
0.40
5.50
5.90
3.50
3.10
7.90
5.50
8.20
-5.10
2.80
-31.20
4.80
2.40
3.20
2.80
Return on Capital - Joel Greenblatt %
171
11.80
27.20
29.10
26.20
42.10
33.70
40.00
34.20
-12.80
24.80
-149
36.00
29.20
30.80
24.80
Debt to Equity
0.43
0.71
0.55
0.44
1.27
1.24
0.76
0.51
0.49
0.55
0.55
0.56
0.57
0.55
0.55
0.55
   
Gross Margin %
26.20
28.10
28.20
29.30
35.20
39.80
43.10
44.10
47.00
48.20
48.70
47.90
48.10
49.10
47.50
48.70
Operating Margin %
92.20
5.60
9.90
9.60
10.00
14.00
14.30
15.20
15.30
-6.30
12.00
-69.70
16.90
13.50
13.90
12.00
Net Margin %
4.80
0.40
5.50
5.30
7.60
4.90
16.00
11.20
21.10
-12.30
6.60
-73.20
11.10
5.90
7.00
6.60
   
Days Sales Outstanding
76.50
75.50
61.10
51.90
64.50
49.70
70.70
60.40
68.30
70.10
67.80
73.00
65.30
66.00
64.70
67.80
Days Inventory
96.00
88.10
81.80
81.10
122
106
122
123
135
147
143
135
130
144
134
143
Inventory Turnover
3.80
4.10
4.50
4.50
3.00
3.40
3.00
3.00
2.70
2.50
0.60
0.70
0.70
0.60
0.70
0.60
   
Debt to Revenue
0.20
0.32
0.25
0.20
0.87
0.64
0.63
0.51
0.63
0.63
2.36
2.48
2.52
2.63
2.32
2.36
COGS to Revenue
0.74
0.72
0.72
0.71
0.65
0.60
0.57
0.56
0.53
0.52
0.51
0.52
0.52
0.51
0.52
0.51
Inventory to Revenue
0.19
0.17
0.16
0.16
0.22
0.18
0.19
0.19
0.20
0.21
0.81
0.77
0.74
0.80
0.77
0.81
Interest Exp. to Revenue %
-1.15
-1.49
-1.60
-1.34
-3.33
-4.92
-4.60
-4.39
-4.52
-4.38
-3.41
-4.57
-4.63
-4.93
-3.43
-3.41
   
Asset Turnover
1.08
0.94
1.00
1.12
0.46
0.62
0.49
0.50
0.39
0.42
0.11
0.11
0.11
0.10
0.11
0.11
Buyback Ratio
-6.00
-171
-16.70
-8.60
-16.50
-6.60
-0.50
-5.30
-10.50
4.80
-15.90
0.60
-5.80
-16.50
-4.40
-15.90
Dividend Payout Ratio
0.29
3.66
0.29
0.32
0.33
0.45
0.18
0.27
0.17
--
0.54
--
0.33
0.65
0.48
0.54
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
2,282
2,485
2,515
2,647
1,934
2,421
1,890
1,802
1,529
1,551
1,582
388
383
368
419
412
Cost of Goods Sold
1,685
1,787
1,805
1,873
1,254
1,457
1,076
1,008
810
803
818
202
199
187
220
211
Gross Profit
598
699
710
774
680
964
814
794
719
748
765
186
184
181
199
201
   
Selling, General, &Admin. Expense
423
494
449
494
445
597
520
475
429
454
469
113
106
115
122
127
Research &Development
--
--
--
--
--
--
--
42.62
48.73
56.28
59.73
11.56
13.70
14.76
16.26
15.01
Earnings Before DDA
2,209
254
349
354
271
451
371
366
319
-16.91
306
-251
83.27
69.91
80.49
72.00
   
Depreciation, Depletion and Amortization
104
115
101
99.00
78.76
111
101
92.19
85.62
80.47
83.26
19.80
18.55
20.07
22.05
22.59
   
Operating Income
2,105
139
248
255
193
340
270
274
233
-97.38
222
-270
64.72
49.84
58.44
49.40
Interest Income/Expense
-26.34
-37.12
-40.15
-35.59
-64.39
-119
-86.92
-79.17
-69.06
-67.99
-64.30
-17.73
-17.73
-18.15
-14.37
-14.04
Net Income
109
9.52
139
139
146
120
303
201
323
-190
121
-284
42.61
21.74
29.32
27.04
   
Earnings per Share ($)
2.73
0.24
3.39
3.49
3.73
3.01
7.59
4.99
7.92
-4.65
2.91
-6.96
1.04
0.52
0.72
0.63
Total Shares Outstanding
39.96
40.50
40.96
39.99
39.26
39.83
39.94
40.28
40.80
40.86
43.05
40.77
41.08
41.51
40.94
43.05
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
56.58
116
240
248
201
107
188
208
584
337
307
591
545
635
337
307
Accounts Receivable
478
514
421
376
342
330
366
298
286
298
307
311
275
267
298
307
Inventory
443
431
404
416
419
425
361
339
299
323
333
299
285
296
323
333
Other Current Assets
28.03
86.91
104
98.84
47.32
95.59
88.75
76.10
111
111
111
122
145
95.67
111
111
Total Current Assets
1,006
1,148
1,169
1,140
1,010
957
1,004
921
1,280
1,069
1,058
1,323
1,250
1,293
1,069
1,058
   
Property, Plant and Equipment
668
584
448
422
431
374
317
288
252
298
301
263
254
267
298
301
Intangible Assets
402
769
764
773
2,713
2,565
2,505
2,361
2,318
2,308
2,271
1,991
2,034
2,045
2,308
2,271
Other Long Term Assets
35.30
133
126
24.11
33.78
30.09
12.43
73.28
73.61
64.22
63.93
72.29
69.79
65.49
64.22
63.93
Total Assets
2,111
2,634
2,506
2,359
4,188
3,927
3,839
3,643
3,924
3,739
3,694
3,650
3,607
3,671
3,739
3,694
   
Accounts Payable
344
394
413
327
314
304
316
297
264
244
229
268
234
242
244
229
Current Portion of Long-Term Debt
226
102
126
31.02
185
109
4.01
104
4.99
4.70
4.70
4.70
4.70
4.70
4.70
4.70
Other Current Liabilities
42.63
39.66
51.39
113
192
113
16.71
20.07
1.68
25.22
27.96
2.58
4.43
2.01
25.22
27.96
Total Current Liabilities
613
535
590
471
691
526
337
421
271
274
261
275
243
249
274
261
   
Long-Term Debt
230
686
505
487
1,499
1,438
1,192
813
955
965
968
957
960
963
965
968
Other Long-Term Liabilities
206
304
269
211
669
717
729
626
718
721
692
698
715
707
721
692
Total Liabilities
1,048
1,525
1,364
1,170
2,859
2,680
2,259
1,860
1,944
1,961
1,921
1,931
1,917
1,918
1,961
1,921
   
Common Stock
39.80
40.42
41.12
41.36
41.79
42.00
42.03
42.25
42.92
43.10
--
--
--
--
43.10
--
Retained Earnings
865
840
939
1,035
1,118
1,183
1,432
1,579
1,847
1,601
--
--
--
--
1,601
--
Additional Paid-In Capital
125
172
205
224
252
268
277
349
381
394
--
--
--
--
394
--
Treasury Stock
--
--
-49.55
-140
-140
-139
-137
-135
-131
-128
--
--
--
--
-128
--
Total Equity
1,062
1,110
1,142
1,189
1,329
1,246
1,580
1,783
1,981
1,779
1,772
1,719
1,689
1,753
1,779
1,772
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
109
9.52
139
139
146
120
314
202
325
-189
122
-284
42.90
21.93
29.58
27.24
Depreciation, Depletion and Amortization
104
115
101
99.00
78.76
111
101
92.19
85.62
80.47
83.26
19.80
18.55
20.07
22.05
22.59
Cash Flow from Discontinued Operations
--
--
--
--
--
-5.62
2.11
5.91
-11.02
-10.15
-8.18
-2.60
-7.72
1.48
-1.32
-0.63
Cash Flow from Others
11.74
123
96.22
106
168
-54.20
-213
-87.45
-305
305
-29.34
290
3.18
8.12
3.10
-43.74
Cash Flow from Operations
225
247
336
345
394
171
204
213
94.48
186
167
24.14
56.91
51.61
53.40
5.46
   
Investment for Property, Plant & Equipement
-94.23
-55.58
-69.85
-63.23
-44.73
-39.27
-30.41
-33.54
-45.09
-65.39
-66.00
-15.03
-13.86
-17.20
-19.30
-15.64
Cash Flow from Acquisitions
-93.96
-459
-14.70
-39.78
-1,472
2.38
313
181
345
-320
-326
--
-45.47
49.45
-324
-5.68
Cash Flow from Investing
-186
-466
56.01
-101
-1,540
-39.45
281
148
298
-388
-394
-15.03
-61.46
31.94
-344
-21.31
   
Net Issuance of Stock
6.50
16.23
-23.35
-81.60
24.17
7.96
1.55
10.66
34.01
9.00
11.74
1.59
2.50
3.62
1.29
4.33
Net Issuance of Debt
-3.22
296
-133
-124
1,158
-135
-349
-197
40.68
-0.71
-0.42
-0.29
-0.42
0.00
--
--
Cash Flow for Dividends
-30.88
-34.58
-39.32
-44.10
-48.93
-53.05
-54.02
-54.31
-55.14
-55.59
-55.69
-13.87
-13.89
-13.91
-13.93
-13.96
Other Financing
--
0.00
-65.74
-0.62
-47.71
-37.98
-11.78
-95.80
-24.71
--
0.00
--
--
-0.00
0.00
0.00
Cash Flow from Financing
-27.60
278
-262
-250
1,085
-218
-413
-337
-5.16
-47.29
-44.37
-12.56
-11.81
-10.28
-12.64
-9.64
   
Net Change in Cash
12.09
59.38
124
8.87
-47.07
-94.07
81.03
20.15
376
-247
-284
6.83
-45.93
89.84
-298
-30.49
   
Free Cash Flow
131
192
266
281
349
132
174
180
49.39
121
101
9.11
43.05
34.41
34.10
-10.17
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:

TFX 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