Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%)
EBITDA Growth (%)
Free Cash Flow Growth (%)
Book Value Growth (%)

*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 DataAnnualsSemi-Annual
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12
   
Revenue per Share ($)
11.65
10.45
9.53
11.44
13.62
10.78
6.99
6.73
6.95
EBITDA per Share
5.30
4.88
4.62
4.97
5.25
4.40
4.66
3.87
3.95
Free Cashflow per Share
-2.95
-2.49
-0.46
0.41
-1.12
-0.31
1.56
0.84
0.19
Earnings per Share ($)
2.04
1.18
0.95
2.49
5.24
0.79
1.79
2.04
1.41
Dividends Per Share
1.79
1.71
1.60
1.75
1.76
1.20
0.98
1.02
0.90
Book Value per Share
17.55
10.66
12.02
15.74
18.50
6.42
6.70
7.46
7.84
Month End Stock Price
25.24
31.25
31.38
38.44
35.29
13.80
16.92
19.05
19.35
RatiosAnnualsSemi-Annual
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12
   
Return on Equity %
11.60
12.10
7.90
15.90
28.30
12.40
26.80
27.30
17.90
Return on Assets %
3.80
2.60
1.80
3.50
8.80
1.80
4.20
4.90
3.20
Return on Capital - Joel Greenblatt %
7.20
9.50
11.00
11.30
12.30
10.20
10.10
7.40
7.20
Debt to Equity
--
--
--
--
--
3.60
3.52
3.10
3.25
   
Gross Margin %
75.90
--
--
--
--
100.00
100.00
100.00
100.00
Operating Margin %
27.70
31.00
35.00
32.30
28.10
30.10
48.80
38.30
37.80
Net Margin %
17.50
12.40
10.00
21.80
38.50
7.40
25.60
30.30
20.20
   
   
Debt to Revenue
--
--
--
--
--
2.14
3.37
3.44
3.66
COGS to Revenue
0.24
--
--
--
--
--
--
--
--
Inventory to Revenue
--
--
--
--
--
0.03
0.05
0.03
0.03
Interest Exp. to Revenue %
1.90
1.64
1.67
3.51
2.87
-9.02
-12.78
-17.74
-16.91
   
Asset Turnover
0.22
0.21
0.19
0.16
0.23
0.25
0.16
0.16
0.16
Dividend Payout Ratio
0.58
0.87
1.11
0.46
0.22
1.00
0.36
0.33
0.43
Income StatementAnnuals (USD $) View: Semi-Annual
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12
   
Revenue
3,121
3,187
3,161
3,010
3,580
3,678
2,383
2,293
2,371
Cost of Goods Sold
751
--
--
--
--
--
--
--
--
Gross Profit
2,370
--
--
--
--
3,678
2,383
2,293
2,371
   
Selling, General, &Admin. Expense
--
--
--
--
84.55
--
--
--
--
Research &Development
1.21
1.21
2.88
1.67
1.82
1.36
1.21
1.36
2.42
Earnings Before DDA
1,421
1,488
1,534
1,308
1,381
1,502
1,588
1,319
1,347
   
Depreciation, Depletion and Amortization
558
501
428
335
376
397
424
440
451
   
Operating Income
864
987
1,105
973
1,005
1,105
1,163
879
896
Interest Income/Expense
59.24
52.12
52.88
106
103
-332
-305
-407
-401
Net Income
547
394
315
657
1,378
271
611
694
480
   
Earnings per Share ($)
2.04
1.18
0.95
2.49
5.24
0.79
1.79
2.04
1.41
Total Shares Outstanding
268
305
332
263
263
341
341
341
341
Balance SheetAnnuals (USD $) View: Semi-Annual
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12
   
Cash and cash equivalents
63.79
1,368
2,293
3,641
2,743
452
457
387
487
Inventory
--
--
--
--
--
111
113
72.12
71.82
Other Current Assets
2,268
-29.44
-277
-1,055
-476
805
476
254
282
Total Current Assets
2,365
2,043
3,198
4,463
3,680
1,601
1,281
912
1,091
   
Property, Plant and Equipment
11,772
12,840
12,945
13,477
11,503
11,919
12,363
12,538
13,098
Intangible Assets
176
445
590
183
133
305
320
150
143
Other Long Term Assets
111
50.15
383
455
345
950
671
554
867
Total Assets
14,423
15,378
17,116
18,577
15,661
14,775
14,635
14,153
15,198
   
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
Other Current Liabilities
2,083
2,389
2,576
3,792
2,841
1,977
1,398
952
999
Total Current Liabilities
2,083
2,389
2,576
3,792
2,841
1,977
1,398
952
999
   
Long-Term Debt
--
--
--
--
--
7,879
8,042
7,884
8,679
Other Long-Term Liabilities
7,639
9,740
10,554
10,642
7,957
2,731
2,909
2,775
2,847
Total Liabilities
9,722
12,129
13,130
14,433
10,798
12,586
12,350
11,611
12,525
   
Retained Earnings
2,043
342
281
386
1,023
637
747
1,047
1,180
Additional Paid-In Capital
1,550
1,574
2,133
2,154
2,166
1.06
1.36
1.97
3.64
Total Equity
4,701
3,249
3,986
4,144
4,864
2,189
2,285
2,542
2,674
Cashflow StatementAnnuals (USD $) View: Semi-Annual
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12
   
Depreciation, Depletion and Amortization
558
501
428
335
376
397
424
440
451
Cash Flow from Others
183
45.45
375
611
345
580
916
598
399
Cash Flow from Operations
741
547
803
947
721
977
1,341
1,038
851
   
Investment for Property, Plant & Equipement
-1,531
-1,306
-954
-839
-1,015
-1,082
-810
-751
-787
Cash Flow from Acquisitions
--
--
--
--
--
--
--
-7.58
--
Cash Flow from Investing
-2,125
-1,170
-919
-334
1,028
-939
-795
-720
-757
   
Net Issuance of Stock
--
--
--
--
--
-2,243
0.30
0.61
0.30
Net Issuance of Debt
--
--
--
--
--
718
-110
9.24
325
Cash Flow for Dividends
--
-481
-522
-587
-607
-530
-343
-342
-317
Other Financing
1,398
841
1,514
1,333
-2,105
-248
-25.30
--
--
Cash Flow from Financing
1,398
360
992
746
-2,712
-2,304
-478
-332
8.79
   
Net Change in Cash
14.55
-264
876
1,359
-963
-2,267
67.58
-14.09
103
   
Free Cash Flow
-790
-759
-151
108
-294
-105
531
287
63.48
Valuation Ratios (Daily)AnnualsSemi-Annual
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12
   
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
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
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsSemi-Annual
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12
   
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
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
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
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
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
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
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
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
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
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
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
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:



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