Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -5.2  -5.1  6.9 
EBITDA Growth (%) 4.4  0.7  9.6 
Free Cash Flow Growth (%)
Book Value Growth (%) 1.1  3.8  1.8 

*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
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
40.42
45.65
49.53
34.09
38.82
37.24
31.71
27.65
30.84
29.09
30.79
8.99
5.55
6.35
8.18
10.71
EBITDA per Share
6.17
5.52
5.05
6.05
6.30
7.71
7.86
6.67
7.65
8.11
8.34
2.64
1.57
1.69
2.21
2.87
Free Cashflow per Share
1.50
2.23
1.06
-1.19
-5.68
-2.88
1.72
0.13
-2.07
0.89
1.57
0.44
0.73
-0.51
0.23
1.12
Earnings per Share ($)
0.98
3.61
1.28
-2.63
1.77
1.89
1.93
1.52
1.95
2.02
2.11
0.92
0.23
0.31
0.56
1.01
Dividends Per Share
1.73
1.73
1.73
1.73
1.73
1.73
1.73
1.73
1.73
1.73
1.73
0.43
0.43
0.43
0.43
0.43
Book Value per Share
20.67
22.73
22.23
18.56
18.35
18.63
20.31
29.82
21.50
21.85
22.45
22.06
21.86
21.74
21.71
22.45
Month End Stock Price
27.06
30.78
27.59
42.19
36.95
30.03
28.08
29.96
35.37
35.81
39.59
34.76
35.86
35.86
35.81
39.59
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
4.70
15.90
5.70
-14.10
9.60
10.10
9.50
5.10
9.10
9.30
18.00
16.80
4.40
5.60
10.40
18.00
Return on Assets %
1.20
4.90
1.70
-4.00
2.50
2.30
2.40
1.20
2.10
2.10
4.00
4.00
1.20
1.20
2.40
4.00
Return on Capital - Joel Greenblatt %
16.60
14.80
11.20
11.90
10.80
9.90
10.30
4.90
7.80
7.70
12.40
12.40
5.20
5.20
8.80
12.40
Debt to Equity
1.01
0.90
0.89
0.89
1.03
1.59
1.28
1.56
1.64
1.64
1.57
1.58
1.57
1.63
1.64
1.57
   
Gross Margin %
71.70
65.70
65.90
51.10
47.40
50.40
56.50
60.30
56.20
59.40
49.50
54.70
67.70
62.40
56.40
49.50
Operating Margin %
9.10
7.90
6.20
9.10
9.00
12.00
13.70
12.60
14.00
15.50
17.60
19.10
12.90
12.10
16.00
17.60
Net Margin %
2.40
7.90
2.60
-7.70
4.60
5.10
6.10
5.50
6.30
7.00
9.50
10.30
4.20
4.90
6.90
9.50
   
Days Sales Outstanding
63.50
68.10
69.80
57.80
52.30
69.10
56.50
119
78.00
77.70
60.30
60.30
89.60
92.10
68.40
60.30
Days Inventory
6.00
5.20
5.80
1.90
2.30
3.00
4.30
106
63.70
57.70
11.10
33.30
81.00
77.30
47.40
11.10
Inventory Turnover
61.20
69.70
63.40
188
159
122
85.70
3.40
5.70
6.30
8.20
2.70
1.10
1.20
1.90
8.20
   
Debt to Revenue
0.51
0.45
0.40
0.48
0.49
0.79
0.82
1.68
1.14
1.24
3.28
3.87
6.19
5.58
4.36
3.28
COGS to Revenue
0.28
0.34
0.34
0.49
0.53
0.50
0.44
0.40
0.44
0.41
0.50
0.45
0.32
0.38
0.44
0.50
Inventory to Revenue
0.01
0.01
0.01
0.00
0.00
0.00
0.01
0.12
0.08
0.06
0.06
0.17
0.29
0.32
0.23
0.06
Interest Exp. to Revenue %
-2.91
-1.93
-2.03
-2.70
-2.05
-3.38
-4.15
-4.97
-5.85
-6.05
-4.25
-4.98
-8.37
-7.01
-5.06
-4.25
   
Asset Turnover
0.51
0.62
0.67
0.52
0.55
0.46
0.40
0.22
0.33
0.30
0.11
0.10
0.06
0.07
0.09
0.11
Buyback Ratio
-7.10
-8.80
-9.80
25.30
-3.00
-5.50
-170
-916
-0.20
-1.90
--
--
-16.20
--
--
--
Dividend Payout Ratio
1.77
0.48
1.35
--
0.98
0.91
0.90
1.14
0.88
0.85
0.43
0.47
1.84
1.40
0.77
0.43
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
964
1,101
1,213
846
982
949
897
998
1,570
1,487
1,576
458
284
324
421
548
Cost of Goods Sold
273
378
414
414
516
471
390
396
687
604
673
208
91.55
122
183
277
Gross Profit
691
723
799
432
466
478
506
602
883
882
903
251
192
202
237
271
   
Earnings Before DDA
147
133
124
150
160
196
222
241
390
414
427
135
80.15
86.02
114
147
   
Depreciation, Depletion and Amortization
59.47
46.68
48.83
72.70
71.01
82.19
99.93
115
170
184
187
47.17
43.65
46.89
46.08
50.71
   
Operating Income
87.69
86.50
74.76
77.40
88.50
114
122
125
219
231
239
87.46
36.51
39.13
67.50
96.23
Interest Income/Expense
-27.99
-21.30
-24.62
-22.85
-20.16
-32.06
-37.17
-49.54
-91.90
-89.91
-91.05
-22.82
-23.74
-22.71
-21.30
-23.31
Net Income
23.29
86.95
31.25
-65.16
44.70
48.15
54.32
54.86
99.71
104
108
47.08
12.01
15.78
28.84
51.81
   
Preferred dividends
--
--
--
--
--
--
--
0.00
0.05
0.06
0.05
0.03
0.01
0.03
-0.00
0.02
Earnings per Share ($)
0.98
3.61
1.28
-2.63
1.77
1.89
1.93
1.52
1.95
2.02
2.11
0.92
0.23
0.31
0.56
1.01
Total Shares Outstanding
23.84
24.12
24.49
24.81
25.30
25.48
28.27
36.08
50.93
51.11
51.16
50.99
51.04
51.03
51.42
51.16
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
28.61
40.17
28.86
63.73
13.36
7.73
15.27
90.28
31.00
17.86
20.85
48.31
12.19
15.20
17.86
20.85
Accounts Receivable
168
205
232
134
141
180
139
326
336
316
363
304
279
328
316
363
Inventory
4.46
5.42
6.53
2.20
3.25
3.87
4.55
115
120
95.48
33.66
76.05
81.49
103
95.48
33.66
Other Current Assets
114
7.11
72.39
95.52
90.47
66.12
74.83
166
181
197
210
165
186
158
197
210
Total Current Assets
314
258
340
295
248
257
233
697
667
627
628
594
558
605
627
628
   
Property, Plant and Equipment
549
564
592
647
878
1,074
1,153
2,327
2,570
2,787
2,843
2,606
2,651
2,714
2,787
2,843
Intangible Assets
68.55
70.50
85.00
--
--
--
--
299
267
266
266
266
266
266
266
266
Other Long Term Assets
947
895
782
689
650
752
835
1,132
1,240
1,280
1,225
1,199
1,168
1,145
1,280
1,225
Total Assets
1,879
1,788
1,799
1,631
1,776
2,083
2,222
4,455
4,745
4,960
4,963
4,665
4,644
4,730
4,960
4,963
   
Accounts Payable
225
180
204
152
172
145
154
325
338
338
323
272
260
279
338
323
Current Portion of Long-Term Debt
--
--
--
--
--
203
58.26
161
249
235
201
228
109
183
235
201
Other Current Liabilities
79.98
17.75
31.59
78.29
119
24.18
27.72
66.85
55.13
52.09
57.91
58.87
58.93
53.68
52.09
57.91
Total Current Liabilities
305
198
235
230
291
372
240
553
642
625
582
559
428
516
625
582
   
Long-Term Debt
495
491
487
409
479
549
674
1,512
1,548
1,600
1,599
1,547
1,645
1,623
1,600
1,599
Other Long-Term Liabilities
586
550
532
532
541
687
734
1,315
1,459
1,618
1,634
1,435
1,456
1,482
1,618
1,634
Total Liabilities
1,386
1,239
1,254
1,171
1,312
1,609
1,648
3,379
3,649
3,844
3,815
3,540
3,529
3,621
3,844
3,815
   
Common Stock
297
304
307
--
--
331
--
--
--
937
939
--
--
936
937
939
Retained Earnings
200
245
234
127
128
133
137
131
144
160
190
169
159
153
160
190
Additional Paid-In Capital
4.41
6.99
10.31
339
340
13.77
437
945
951
20.40
20.12
955
956
19.73
20.40
20.12
Treasury Stock
-2.17
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
493
548
545
461
464
475
574
1,076
1,095
1,117
1,148
1,125
1,116
1,109
1,117
1,148
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
29.54
86.95
31.25
-65.16
44.70
48.15
54.32
54.85
99.71
104
108
47.08
12.01
15.78
28.84
51.81
Depreciation, Depletion and Amortization
59.47
46.68
48.83
72.70
71.01
82.19
99.93
115
170
184
187
47.17
43.65
46.89
46.08
50.71
Cash Flow from Others
-0.87
-30.89
0.40
39.60
-11.09
11.97
17.86
37.76
-47.09
46.46
73.53
2.56
52.56
-19.76
11.09
29.64
Cash Flow from Operations
88.14
103
80.48
47.13
105
142
172
208
223
334
369
96.80
108
42.91
86.01
132
   
Investment for Property, Plant & Equipement
-52.31
-48.95
-54.62
-76.77
-248
-216
-124
-204
-328
-289
-289
-74.14
-71.06
-69.04
-74.39
-74.64
Cash Flow from Acquisitions
--
-19.65
--
-18.49
--
--
--
-857
11.21
1.87
1.87
--
--
1.30
0.57
--
Cash Flow from Investing
-49.58
1.55
-62.94
56.16
-233
-262
-187
-1,075
-326
-306
-306
-74.37
-71.28
-68.99
-91.62
-73.63
   
Net Issuance of Stock
2.10
7.68
3.05
16.46
1.32
2.65
92.23
502
0.20
1.94
1.94
--
1.94
--
--
--
Net Issuance of Debt
12.65
-59.01
8.46
-33.77
112
154
-20.51
498
132
45.55
32.55
-21.00
-15.02
51.02
30.55
-34.00
Cash Flow for Dividends
-41.14
-41.35
-41.89
-52.92
-32.46
-43.46
-47.68
-51.84
-87.27
-87.49
-87.54
-21.84
-21.88
-21.89
-21.89
-21.89
Other Financing
-2.47
-0.06
1.54
1.65
-0.63
-0.28
-1.22
-6.81
-1.51
-0.82
-1.88
1.41
-1.81
-0.04
-0.39
0.36
Cash Flow from Financing
-28.86
-92.73
-28.85
-68.59
79.95
113
22.81
942
43.89
-40.82
-54.93
-41.42
-36.76
29.09
8.27
-55.53
   
Net Change in Cash
9.70
11.55
-11.31
34.71
-48.59
-7.04
7.54
75.01
-59.28
-13.14
8.84
-18.99
0.18
3.01
2.66
2.99
   
Free Cash Flow
35.83
53.78
25.86
-29.64
-144
-73.43
48.53
4.57
-105
45.31
80.16
22.67
37.16
-26.13
11.62
57.52
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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

UIL 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