Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 8.2  9.5  7.1 
EBITDA Growth (%) 8.7  11.5  17.5 
Free Cash Flow Growth (%) 7.2  -9.8  127.6 
Book Value Growth (%) 1.4  1.3  10.8 

*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
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue per Share ($)
14.31
16.28
19.33
20.70
22.42
24.34
21.02
25.28
29.62
32.31
32.81
6.95
11.34
8.35
5.66
7.46
EBITDA per Share
1.55
1.98
2.42
2.77
3.17
3.20
2.20
2.94
3.66
4.28
4.50
0.77
1.96
1.21
0.33
1.00
Free Cashflow per Share
0.70
1.42
1.46
1.70
1.69
2.16
2.95
2.17
0.89
2.35
2.39
-0.49
1.60
1.15
0.09
-0.45
Earnings per Share ($)
0.78
1.01
1.23
1.46
1.70
1.55
0.87
1.40
1.85
2.14
2.33
0.33
1.13
0.67
0.00
0.53
Dividends Per Share
0.06
0.06
0.12
0.18
0.24
0.30
0.30
0.36
0.40
0.44
0.47
0.11
0.11
0.11
0.11
0.14
Book Value per Share
4.18
3.90
4.19
4.42
4.42
4.73
4.35
4.12
4.19
5.15
5.25
4.74
5.09
5.60
5.21
5.25
Month End Stock Price
12.53
17.06
18.39
21.58
27.83
16.82
18.51
28.38
27.02
42.22
44.03
31.70
35.73
37.60
42.22
44.03
RatiosAnnualsQuarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Return on Equity %
18.70
26.00
29.20
32.90
38.50
32.80
19.90
33.80
44.10
41.50
40.00
27.60
88.80
48.00
0.40
40.00
Return on Assets %
8.80
11.10
12.40
14.00
15.00
12.80
7.20
10.50
13.50
13.90
12.80
8.40
26.80
16.40
--
12.80
Return on Capital - Joel Greenblatt %
30.40
41.40
42.30
48.00
51.50
50.30
45.60
70.10
64.50
70.80
52.80
40.00
134
83.20
5.60
52.80
Debt to Equity
0.41
0.45
0.45
0.45
0.62
0.64
0.74
0.82
0.85
0.72
0.72
0.87
0.73
0.67
0.72
0.72
   
Gross Margin %
35.80
35.90
34.20
35.00
36.10
34.80
33.50
34.10
33.80
34.40
37.30
34.60
34.00
35.30
33.30
37.30
Operating Margin %
8.60
10.00
10.20
11.00
11.90
10.60
7.60
8.90
9.80
10.50
10.40
8.00
15.40
12.10
1.20
10.40
Net Margin %
5.50
6.20
6.30
7.00
7.60
6.40
4.10
5.50
6.20
6.60
7.10
4.70
10.00
8.00
0.10
7.10
   
Days Sales Outstanding
68.30
63.10
60.00
58.60
55.10
49.80
34.40
30.90
28.70
27.50
36.90
37.70
35.90
35.60
39.50
36.90
Days Inventory
86.90
78.30
73.80
73.00
76.50
61.70
63.50
63.70
65.30
71.30
110
89.50
50.00
65.50
101
110
Inventory Turnover
4.20
4.70
4.90
5.00
4.80
5.90
5.70
5.70
5.60
5.10
0.80
1.00
1.80
1.40
0.90
0.80
   
Debt to Revenue
0.12
0.11
0.10
0.10
0.12
0.12
0.15
0.13
0.12
0.12
0.50
0.59
0.33
0.45
0.66
0.50
COGS to Revenue
0.64
0.64
0.65
0.65
0.64
0.65
0.66
0.66
0.66
0.66
0.63
0.65
0.66
0.65
0.67
0.63
Inventory to Revenue
0.15
0.14
0.13
0.13
0.13
0.11
0.12
0.12
0.12
0.13
0.76
0.64
0.36
0.47
0.74
0.76
Interest Exp. to Revenue %
-1.09
-0.94
-0.99
-0.88
-0.87
-0.93
-1.15
-0.95
-0.90
-0.86
-0.96
-1.05
-0.60
-0.83
-1.21
-0.96
   
Asset Turnover
1.61
1.78
1.96
1.99
1.97
2.02
1.75
1.91
2.16
2.09
0.45
0.45
0.67
0.51
0.36
0.45
Buyback Ratio
-10.90
-13.90
-12.40
-8.30
-9.30
-3.30
--
--
--
--
--
--
--
--
--
--
Dividend Payout Ratio
0.08
0.06
0.10
0.12
0.14
0.19
0.35
0.26
0.22
0.21
0.27
0.34
0.10
0.16
26.29
0.27
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue
1,497
1,653
1,799
1,836
1,877
1,878
1,523
1,690
1,884
1,959
1,980
424
691
504
339
445
Cost of Goods Sold
961
1,059
1,164
1,193
1,199
1,225
1,012
1,114
1,247
1,286
1,287
277
456
326
226
279
Gross Profit
535
593
615
643
678
653
511
576
637
673
692
147
235
178
113
166
   
Selling, General, &Admin. Expense
404
429
433
440
455
454
396
425
452
467
474
113
129
117
109
120
Earnings Before DDA
162
201
226
245
266
247
160
196
233
259
272
46.98
119
73.25
19.81
59.72
   
Depreciation, Depletion and Amortization
33.17
36.09
42.83
42.56
42.11
48.19
44.54
45.01
48.51
53.63
54.19
12.96
12.70
12.27
15.71
13.52
   
Operating Income
129
165
183
203
224
198
115
151
184
206
218
34.02
107
60.99
4.11
46.20
Interest Income/Expense
-16.29
-15.52
-17.73
-16.24
-16.30
-17.48
-17.58
-16.06
-16.97
-16.91
-16.73
-4.43
-4.17
-4.20
-4.12
-4.25
Net Income
81.62
103
114
129
142
120
62.84
93.24
118
130
141
19.92
68.82
40.55
0.25
31.40
   
Earnings per Share ($)
0.78
1.01
1.23
1.46
1.70
1.55
0.87
1.40
1.85
2.14
2.33
0.33
1.13
0.67
0.00
0.53
Total Shares Outstanding
105
102
93.08
88.69
83.73
77.16
72.48
66.87
63.59
60.62
59.63
60.95
60.96
60.34
59.99
59.63
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Cash and cash equivalents
110
90.76
41.40
55.52
62.05
99.36
188
177
80.89
126
60.70
71.80
82.57
143
126
60.70
Accounts Receivable
280
286
296
295
283
256
144
143
148
147
180
175
273
197
147
180
Inventory
229
227
235
239
251
207
176
194
223
251
336
272
251
235
251
336
Other Current Assets
54.59
61.48
74.64
68.19
68.49
81.25
74.38
70.30
80.83
87.75
89.17
80.70
85.49
86.80
87.75
89.17
Total Current Assets
674
665
647
657
665
644
582
585
533
612
666
600
692
662
612
666
   
Property, Plant and Equipment
159
165
167
166
171
169
167
173
191
181
173
188
185
178
181
173
Intangible Assets
80.87
80.26
86.65
86.69
101
105
110
109
128
124
123
127
128
126
124
123
Other Long Term Assets
13.53
18.65
15.74
11.87
14.34
14.43
14.10
17.88
19.08
18.48
22.35
21.38
25.19
20.72
18.48
22.35
Total Assets
927
929
917
922
951
932
873
886
871
935
984
937
1,029
987
935
984
   
Accounts Payable
297
340
341
345
339
319
309
365
357
323
427
378
475
403
323
427
Current Portion of Long-Term Debt
5.97
1.14
0.37
0.32
1.98
5.60
8.29
3.00
2.02
1.86
0.25
27.10
1.87
1.86
1.86
0.25
Other Current Liabilities
--
--
--
--
--
0.00
--
--
--
53.36
--
--
--
--
53.36
--
Total Current Liabilities
303
341
341
346
341
324
317
368
359
378
427
405
477
405
378
427
   
Long-Term Debt
175
175
175
175
228
228
225
224
225
223
223
224
224
223
223
223
Other Long-Term Liabilities
12.00
17.31
10.50
9.41
11.33
15.62
15.62
17.95
19.64
21.19
20.31
19.29
18.34
20.49
21.19
20.31
Total Liabilities
490
533
527
530
580
568
557
610
604
623
671
648
719
649
623
671
   
Common Stock
24.39
22.52
41.90
40.36
37.95
35.49
33.37
31.40
29.60
58.27
57.86
29.90
29.41
58.77
58.27
57.86
Retained Earnings
418
384
360
359
335
338
291
253
244
264
264
265
289
290
264
264
Additional Paid-In Capital
7.66
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
437
396
390
392
370
365
315
276
267
312
313
289
311
338
312
313
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Net Income
81.62
103
114
129
142
120
62.84
93.24
118
130
141
19.92
68.82
40.55
0.25
31.40
Depreciation, Depletion and Amortization
33.17
36.09
42.83
42.56
42.11
48.19
44.54
45.01
48.51
53.63
54.19
12.96
12.70
12.27
15.71
13.52
Cash Flow from Others
2.61
46.39
17.17
18.56
-0.97
47.88
144
55.26
-52.29
2.62
-16.56
-49.20
24.29
23.10
4.44
-68.38
Cash Flow from Operations
117
185
174
190
184
216
251
194
114
186
179
-16.31
106
75.91
20.39
-23.46
   
Investment for Property, Plant & Equipement
-44.66
-40.81
-38.19
-39.89
-42.17
-48.91
-37.94
-48.70
-57.45
-43.24
-32.68
-13.80
-8.11
-6.25
-15.08
-3.23
Cash Flow from Acquisitions
-1.24
--
-35.29
--
-9.88
-3.38
-6.40
-9.66
-12.12
-9.66
-9.13
-0.54
-9.13
--
--
--
Cash Flow from Investing
-41.77
-38.30
-68.42
-38.06
-50.29
-51.56
-45.96
-60.81
-69.28
-47.32
-38.72
-14.31
-20.72
-0.90
-11.39
-5.70
   
Net Issuance of Stock
-9.80
-156
-143
-136
-170
-106
-115
-136
-130
-93.40
-122
-4.87
-51.20
-11.29
-26.04
-33.19
Net Issuance of Debt
-14.86
-4.87
-0.82
-0.05
46.48
1.39
-5.75
-2.87
-2.63
-2.78
-28.29
23.52
-26.11
-0.22
0.03
-1.99
Cash Flow for Dividends
-6.01
-5.84
-10.76
-15.42
-19.46
-22.62
-21.40
-23.72
-24.97
-26.23
-27.82
-6.61
-6.62
-6.52
-6.48
-8.20
Other Financing
0.17
0.00
-0.00
13.13
13.78
3.52
21.13
20.08
17.46
29.36
26.13
10.28
9.87
5.27
3.95
7.04
Cash Flow from Financing
-30.51
-166
-154
-138
-129
-124
-121
-142
-140
-93.04
-152
22.33
-74.07
-12.76
-28.54
-36.33
   
Net Change in Cash
47.47
-19.53
-49.35
14.12
6.52
37.31
88.41
-10.41
-96.48
44.97
-11.10
-9.08
10.77
60.49
-17.20
-65.16
   
Free Cash Flow
72.74
144
136
150
141
167
214
145
56.43
143
146
-30.11
97.70
69.66
5.31
-26.70
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
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
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
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:

TTC 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