Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -10.7  -18.2  -15.4 
EBITDA Growth (%) 140 
Free Cash Flow Growth (%) 72 
Book Value Growth (%) -10.1  -10.1  -100 

*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
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Apr12 Jul12 Oct12 Jan13 Apr13
   
Revenue per Share ($)
34.82
37.61
38.54
45.99
40.77
31.63
25.95
20.77
16.94
14.38
13.65
3.49
2.89
2.91
4.97
2.88
EBITDA per Share
1.78
2.31
1.29
1.16
-0.53
-1.34
-1.15
-0.48
0.38
1.28
1.06
0.11
-0.04
-0.05
1.08
0.07
Free Cashflow per Share
1.29
2.00
-0.50
-0.03
-1.34
-1.51
1.44
0.24
0.46
1.01
-0.87
-0.75
-0.12
0.06
--
-0.81
Earnings per Share ($)
0.60
1.15
0.02
0.36
-3.20
-2.21
-1.35
-0.99
0.07
1.06
0.99
0.09
-0.06
-0.07
1.07
0.05
Book Value per Share
10.45
11.14
11.78
12.29
9.60
7.53
6.16
5.15
5.05
5.67
5.75
5.11
5.16
5.10
5.50
5.75
Month End Stock Price
7.50
12.55
5.24
5.60
4.31
0.76
1.30
1.75
2.47
3.40
4.30
2.30
3.00
3.40
3.40
4.30
RatiosAnnualsQuarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Apr12 Jul12 Oct12 Jan13 Apr13
   
Return on Equity %
5.80
10.30
0.20
3.00
-33.40
-29.30
-22.00
-19.10
1.30
18.70
3.60
6.80
-4.80
-5.60
77.60
3.60
Return on Assets %
2.80
4.90
0.10
1.40
-15.60
-14.20
-10.80
-8.90
0.70
10.70
2.00
4.00
-2.80
-3.20
44.40
2.00
Return on Capital - Joel Greenblatt %
15.10
25.10
2.40
--
-21.10
-27.40
-36.00
-25.80
5.90
54.90
9.20
12.00
-4.40
-5.60
216
9.20
Debt to Equity
0.02
0.03
0.06
0.05
0.05
0.05
0.05
0.04
0.03
0.02
0.01
0.02
0.02
0.02
0.02
0.01
   
Gross Margin %
36.70
36.30
34.90
35.30
35.20
33.50
32.10
33.60
36.50
37.50
38.10
37.20
39.30
37.90
36.60
38.10
Operating Margin %
2.10
3.30
0.40
--
-4.40
-6.60
-6.50
-4.20
1.00
7.90
2.30
3.20
-1.40
-1.80
21.80
2.30
Net Margin %
1.70
3.10
--
0.80
-7.90
-7.00
-5.20
-4.70
0.40
7.40
1.70
2.50
-2.10
-2.40
21.40
1.70
   
Days Sales Outstanding
2.70
1.70
2.60
2.00
4.00
2.80
2.00
2.90
4.50
3.20
--
--
--
--
2.20
--
Days Inventory
184
181
182
194
196
210
176
197
203
198
240
228
267
285
136
240
Inventory Turnover
2.00
2.00
2.00
1.90
1.90
1.70
2.10
1.80
1.80
1.80
0.40
0.40
0.30
0.30
0.70
0.40
   
Debt to Revenue
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.03
0.04
0.03
0.02
0.03
COGS to Revenue
0.63
0.64
0.65
0.65
0.65
0.66
0.68
0.66
0.63
0.62
0.62
0.63
0.61
0.62
0.63
0.62
Inventory to Revenue
0.32
0.32
0.33
0.34
0.35
0.38
0.33
0.36
0.35
0.34
1.63
1.57
1.78
1.94
0.95
1.63
Interest Exp. to Revenue %
-0.16
-0.18
-0.24
-0.37
-0.52
-0.42
-0.36
-0.55
-0.63
-0.52
-0.52
-0.69
-0.57
-0.56
-0.35
-0.52
   
Asset Turnover
1.63
1.59
1.55
1.77
1.98
2.03
2.06
1.87
1.73
1.46
0.32
0.42
0.36
0.34
0.52
0.32
Buyback Ratio
-2.70
-6.20
-683
-5.50
0.90
--
--
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Apr12 Jul12 Oct12 Jan13 Apr13
   
Revenue
1,331
1,365
1,238
1,471
1,266
988
814
652
543
459
440
112
91.04
91.77
163
93.93
Cost of Goods Sold
843
870
807
952
820
657
552
433
344
286
274
70.47
55.22
57.03
104
58.15
Gross Profit
488
495
432
519
446
331
262
219
198
172
166
41.82
35.82
34.74
59.75
35.79
   
Selling, General, &Admin. Expense
459
450
427
519
470
381
311
245
193
159
154
38.20
37.14
36.37
46.87
33.66
Earnings Before DDA
68.11
83.92
41.49
37.19
-16.32
-41.71
-36.22
-15.18
12.13
40.74
34.82
3.61
-1.32
-1.63
35.63
2.13
   
Depreciation, Depletion and Amortization
39.65
38.95
36.74
37.21
39.05
23.36
16.47
12.16
6.63
4.44
--
--
--
--
--
--
   
Operating Income
28.46
44.97
4.76
-0.02
-55.37
-65.07
-52.69
-27.34
5.50
36.30
34.82
3.61
-1.32
-1.63
35.63
2.13
Interest Income/Expense
-2.15
-2.44
-2.95
-5.50
-6.52
-4.10
-2.91
-3.56
-3.43
-2.38
-2.10
-0.77
-0.52
-0.51
-0.58
-0.48
Net Income
23.07
41.84
0.61
11.67
-99.44
-68.96
-42.45
-30.96
2.16
33.73
32.54
2.80
-1.89
-2.19
35.01
1.60
   
Earnings per Share ($)
0.60
1.15
0.02
0.36
-3.20
-2.21
-1.35
-0.99
0.07
1.06
0.99
0.09
-0.06
-0.07
1.07
0.05
Total Shares Outstanding
38.21
36.30
32.13
31.99
31.05
31.22
31.37
31.42
32.04
31.88
32.57
32.21
31.54
31.56
32.88
32.57
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Apr12 Jul12 Oct12 Jan13 Apr13
   
Cash and cash equivalents
191
230
197
119
74.66
30.06
71.51
75.21
88.52
133
111
62.34
58.25
59.93
133
111
Accounts Receivable
9.89
6.20
8.67
7.87
13.85
7.56
4.51
5.25
6.67
4.02
--
--
--
--
4.02
--
Inventory
425
431
403
505
440
378
267
234
191
155
154
176
162
178
155
154
Other Current Assets
14.05
22.33
17.90
14.99
17.58
13.82
10.56
3.14
1.94
5.35
10.53
7.67
7.74
10.94
5.35
10.53
Total Current Assets
640
690
626
646
546
430
353
318
288
298
275
246
228
249
298
275
   
Property, Plant and Equipment
126
130
132
138
82.25
50.44
33.91
21.48
16.65
9.06
8.96
15.68
15.37
15.26
9.06
8.96
Other Long Term Assets
52.18
39.91
41.37
45.08
10.42
6.98
7.51
9.48
8.01
8.41
8.59
8.01
8.40
8.36
8.41
8.59
Total Assets
818
860
800
830
639
487
395
349
313
315
293
270
252
273
315
293
   
Accounts Payable
360
402
365
363
291
212
169
158
123
102
68.28
79.01
62.64
85.74
102
68.28
Current Portion of Long-Term Debt
0.40
0.78
3.66
3.39
3.50
3.75
1.97
1.36
1.50
0.94
0.97
0.85
0.88
0.91
0.94
0.97
Other Current Liabilities
25.69
8.59
--
13.65
--
--
--
--
--
5.80
10.61
--
--
--
5.80
10.61
Total Current Liabilities
386
411
369
380
295
216
171
159
124
109
79.85
79.86
63.52
86.64
109
79.85
   
Long-Term Debt
7.47
12.04
19.47
16.09
12.59
8.84
6.87
5.51
4.01
2.00
1.75
2.72
2.49
2.25
2.00
1.75
Other Long-Term Liabilities
24.65
31.81
33.32
40.25
33.44
26.95
23.12
22.02
23.11
23.85
23.85
22.64
22.84
23.04
23.85
23.85
Total Liabilities
419
455
422
436
341
252
201
187
151
134
105
105
88.85
112
134
105
   
Common Stock
0.54
0.55
0.56
0.56
0.56
0.56
0.57
0.57
0.57
0.57
0.58
0.57
0.57
0.57
0.57
0.58
Retained Earnings
256
298
299
311
213
143
101
70.04
72.20
91.07
92.67
75.00
73.11
70.92
91.07
92.67
Additional Paid-In Capital
288
293
299
302
304
306
308
308
309
309
314
309
309
309
309
314
Treasury Stock
-146
-186
-218
-218
-218
-218
-218
-218
-218
-218
-218
-218
-218
-218
-218
-218
Total Equity
399
404
379
393
298
235
193
162
162
181
187
165
163
161
181
187
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 TTM Apr12 Jul12 Oct12 Jan13 Apr13
   
Net Income
23.07
41.84
0.61
11.67
-99.44
-68.96
-42.45
-30.96
2.16
33.73
--
--
--
--
--
--
Depreciation, Depletion and Amortization
39.65
38.95
36.74
37.21
39.05
23.36
16.47
12.16
6.63
4.44
--
--
--
--
--
--
Cash Flow from Others
3.47
25.14
-12.10
-1.61
34.81
8.37
75.77
29.27
7.98
-2.54
-25.66
-24.05
-3.12
2.78
--
-25.32
Cash Flow from Operations
66.18
106
25.25
47.27
-25.58
-37.23
49.79
10.46
16.77
35.63
-25.66
-24.05
-3.12
2.78
--
-25.32
   
Investment for Property, Plant & Equipement
-16.99
-33.40
-41.33
-48.29
-15.95
-10.07
-4.59
-2.94
-2.11
-3.35
-2.73
-0.18
-0.77
-1.02
--
-0.95
Cash Flow from Acquisitions
-37.04
-2.00
--
-78.81
--
--
--
-1.85
--
--
--
--
--
--
--
--
Cash Flow from Investing
-54.03
-35.40
-40.52
-123
-15.95
-3.87
-4.59
-4.79
-2.11
25.71
-2.73
-0.18
-0.77
-1.02
--
-0.95
   
Net Issuance of Stock
-16.34
-37.64
-27.11
0.64
0.94
0.00
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-1.64
4.96
10.32
-3.66
-3.39
-3.50
-3.74
-1.97
-1.36
-1.75
-0.41
-1.94
-0.20
-0.21
--
--
Cash Flow for Dividends
--
--
--
--
--
--
--
--
--
-14.86
--
--
--
--
--
--
Other Financing
--
--
-0.50
0.04
0.00
-0.00
--
--
--
-0.26
4.69
--
--
0.12
--
4.56
Cash Flow from Financing
-17.98
-32.69
-17.29
-2.98
-2.45
-3.50
-3.74
-1.97
-1.36
-16.87
4.28
-1.94
-0.20
-0.09
--
4.56
   
Net Change in Cash
-5.83
37.85
-32.56
-78.58
-43.98
-44.60
41.46
3.70
13.30
44.47
-24.12
-26.17
-4.09
1.68
--
-21.71
   
Free Cash Flow
49.19
72.53
-16.08
-1.02
-41.53
-47.30
45.20
7.52
14.67
32.28
-28.39
-24.23
-3.89
1.77
--
-26.27
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Apr12 Jul12 Oct12 Jan13 Apr13
   
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
Jan04 Jan05 Jan06 Jan07 Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Latest Q. Apr12 Jul12 Oct12 Jan13 Apr13
   
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:

TWMC 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