10 Year Financial Data of Intermec, Inc. (IN)

9.78 (1y: +73%)

Market Cap	589.68 M	P/E(ttm)
Enterprise Value	569.22 M	P/B	4.67

IN- NYSE (USA)
Intermec, Inc.

Currently 1/5

Business Predictability Rank: 1-Star (On Watch)
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$9.78

4 Medium Warning Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	-2.8	0.8	-5.3
EBITDA Growth (%)	0	0	-1200
Free Cash Flow Growth (%)	0	0	0
Book Value Growth (%)	-6.2	-6.2	-35.8

*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:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	19.23	13.05	13.88	13.32	13.88	14.45	10.68	11.07	14.11	13.10	13.39	2.99	3.34	3.18	3.58	3.29
EBITDA per Share	0.69	1.22	1.07	0.73	0.83	1.03	-0.06	0.25	0.37	-0.47	-0.11	-0.41	-0.40	0.30	0.05	-0.06
Free Cashflow per Share	0.86	0.56	0.76	0.14	0.67	0.86	0.09	0.10	-0.09	-0.20	0.11	-0.23	-0.29	0.09	0.23	0.08
Earnings per Share ($)	-0.33	-0.79	0.98	0.50	0.38	0.58	-0.19	-0.09	-0.51	-4.68	-0.89	-4.03	-0.62	0.12	-0.17	-0.22
Book Value per Share	7.38	6.61	7.55	6.54	7.92	7.81	7.95	7.52	6.80	2.10	1.83	2.85	2.09	2.25	2.09	1.83
Month End Stock Price	22.95	25.29	33.80	24.41	20.31	13.28	12.86	12.66	6.86	9.86	9.83	7.73	6.20	6.21	9.86	9.83
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	-4.50	-11.90	13.00	7.70	4.80	7.40	-2.40	-1.20	-7.50	-223	-48.80	-566	-119	21.20	-32.00	-48.80
Return on Assets %	-1.80	-4.60	6.80	3.90	2.60	4.50	-1.50	-0.70	-3.50	-50.80	-10.00	-159	-26.40	5.20	-7.20	-10.00
Return on Capital - Joel Greenblatt %	5.20	20.20	27.00	16.90	18.20	24.60	-12.80	0.20	-3.30	-54.90	-44.00	-112	-107	28.00	-18.80	-44.00
Debt to Equity	0.48	0.51	0.21	0.24	0.21	--	--	--	0.21	0.54	0.61	0.50	0.67	0.62	0.54	0.61

Gross Margin %	31.70	42.60	41.40	39.10	38.50	39.80	37.80	38.50	40.90	40.00	38.20	36.70	39.40	41.50	42.00	38.20
Operating Margin %	1.30	8.00	6.60	4.30	4.40	5.30	-3.00	--	-0.70	-8.10	-5.80	-18.70	-16.70	4.70	-2.50	-5.80
Net Margin %	-1.70	-6.10	7.10	3.80	2.70	4.00	-1.80	-0.80	-3.60	-35.80	-6.80	-135	-18.70	3.70	-4.70	-6.80

Days Sales Outstanding	89.60	71.00	75.50	68.00	82.30	56.80	59.30	59.40	60.10	54.80	55.80	57.10	59.90	56.90	49.80	55.80
Days Inventory	63.00	63.40	58.50	83.90	79.10	79.60	90.50	72.20	75.40	84.80	74.10	86.20	73.20	83.70	79.70	74.10
Inventory Turnover	5.80	5.80	6.20	4.40	4.60	4.60	4.00	5.10	4.80	4.30	1.20	1.10	1.20	1.10	1.10	1.20

Debt to Revenue	0.19	0.26	0.11	0.12	0.12	--	--	--	0.10	0.09	0.34	0.47	0.42	0.44	0.32	0.34
COGS to Revenue	0.68	0.57	0.59	0.61	0.62	0.60	0.62	0.62	0.59	0.60	0.62	0.63	0.61	0.59	0.58	0.62
Inventory to Revenue	0.12	0.10	0.09	0.14	0.13	0.13	0.15	0.12	0.12	0.14	0.50	0.60	0.49	0.54	0.51	0.50
Interest Exp. to Revenue %	-1.17	-1.52	-0.46	0.77	0.21	0.25	0.05	-0.01	-0.27	-0.35	-0.38	-0.35	-0.40	-0.30	-0.36	-0.38

Asset Turnover	1.03	0.76	0.97	1.05	0.94	1.13	0.85	0.91	0.98	1.42	0.37	0.30	0.36	0.34	0.39	0.37
Buyback Ratio	67.00	-10.90	-44.30	-23.10	-36.60	--	--	--	--	--	--	--	--	--	--	--
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	1,123	811	875	850	849	891	658	679	848	790	810	180	201	193	217	199
Cost of Goods Sold	767	465	513	518	522	536	410	418	501	474	484	114	122	113	126	123
Gross Profit	355	346	363	332	327	355	249	261	347	316	326	65.93	79.20	79.98	90.93	76.17

Selling, General, &Admin. Expense	306	280	305	300	224	236	188	191	256	247	247	66.01	61.41	54.57	64.86	66.63
Research &Development	--	--	--	--	65.61	64.53	59.57	67.27	84.38	82.49	83.50	20.01	20.43	20.27	21.78	21.03
Earnings Before DDA	40.23	75.56	67.75	46.67	50.73	63.53	-3.54	15.24	22.01	-28.21	-6.79	-24.81	-24.37	18.17	2.79	-3.39

Depreciation, Depletion and Amortization	25.81	10.85	9.87	9.94	13.31	16.49	15.91	14.95	28.25	35.47	34.88	8.81	9.21	9.16	8.30	8.21

Operating Income	14.42	64.71	57.88	36.73	37.42	47.03	-19.45	0.29	-6.25	-63.69	-41.67	-33.62	-33.58	9.02	-5.51	-11.60
Interest Income/Expense	-13.09	-12.36	-4.03	6.54	1.76	2.27	0.32	-0.07	-2.24	-2.78	-2.91	-0.63	-0.80	-0.58	-0.77	-0.76
Net Income	-19.27	-49.13	61.79	32.00	23.05	35.69	-11.84	-5.33	-30.76	-283	-53.93	-242	-37.52	7.20	-10.09	-13.52

Earnings per Share ($)	-0.33	-0.79	0.98	0.50	0.38	0.58	-0.19	-0.09	-0.51	-4.68	-0.89	-4.03	-0.62	0.12	-0.17	-0.22
Total Shares Outstanding	58.39	62.19	63.05	63.83	61.16	61.66	61.64	61.36	60.10	60.32	60.66	60.03	60.25	60.58	60.57	60.66
Balance Sheet	Annuals (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	238	218	257	185	265	221	238	228	95.28	85.37	88.17	85.52	74.89	85.94	85.37	88.17
Accounts Receivable	276	158	181	158	191	139	107	110	140	119	122	113	132	121	119	122
Inventory	132	80.85	82.09	119	113	117	102	82.66	104	110	100	108	97.94	104	110	100
Other Current Assets	115	371	139	87.20	76.22	70.70	67.97	63.59	109	31.82	30.19	37.54	37.07	39.37	31.82	30.19
Total Current Assets	761	828	658	549	646	548	515	485	447	346	341	344	342	350	346	341

Property, Plant and Equipment	77.29	30.38	30.82	43.45	47.73	41.35	37.38	36.32	47.09	44.33	42.21	44.82	42.98	47.03	44.33	42.21
Intangible Assets	75.64	4.07	6.87	3.98	4.14	3.52	2.59	3.03	206	137	134	186	155	150	137	134
Other Long Term Assets	177	210	207	214	202	197	217	225	169	28.85	27.52	35.68	26.93	28.59	28.85	27.52
Total Assets	1,091	1,073	903	810	901	790	771	749	869	556	544	610	567	575	556	544

Accounts Payable	266	160	180	113	142	138	123	117	160	137	130	129	124	129	137	130
Current Portion of Long-Term Debt	--	109	--	--	100.00	--	--	--	--	2.46	2.53	--	--	2.39	2.46	2.53
Other Current Liabilities	54.89	160	38.37	77.03	81.19	38.71	39.04	36.23	47.23	51.90	59.68	54.60	60.07	53.98	51.90	59.68
Total Current Liabilities	321	429	218	190	323	176	162	153	207	191	192	183	184	185	191	192

Long-Term Debt	209	100.00	100.00	100.00	--	--	--	--	85.00	65.83	65.17	85.00	85.00	81.47	65.83	65.17
Other Long-Term Liabilities	131	133	109	103	93.67	132	119	135	168	172	176	171	171	173	172	176
Total Liabilities	660	661	427	393	417	308	281	288	461	430	433	439	441	439	430	433

Common Stock	0.61	0.61	0.63	0.60	0.61	0.62	0.62	0.63	0.64	0.64	0.64	0.64	0.64	0.64	0.64	0.64
Retained Earnings	-258	-307	-245	-213	-197	-162	-174	-180	-210	-493	-506	-452	-490	-483	-493	-506
Additional Paid-In Capital	691	703	736	657	679	694	704	694	698	706	708	701	701	703	706	708
Total Equity	431	411	476	418	484	482	490	461	408	127	111	171	126	136	127	111
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	-19.27	52.18	40.65	35.00	23.05	35.69	-11.84	-5.33	-30.76	-283	-53.93	-242	-39.26	8.95	-10.09	-13.52
Depreciation, Depletion and Amortization	25.81	10.85	9.87	9.94	13.31	16.49	15.91	14.95	28.25	35.47	34.88	8.81	9.21	9.16	8.30	8.21
Cash Flow from Others	63.67	-18.16	7.27	-13.34	20.26	18.31	17.29	12.16	16.84	245	36.35	221	15.28	-10.20	18.30	12.97
Cash Flow from Operations	70.21	44.86	57.78	31.60	56.63	70.49	21.36	21.79	14.34	-2.39	17.29	-12.02	-14.78	7.90	16.51	7.66

Investment for Property, Plant & Equipement	-20.10	-10.28	-10.14	-22.37	-15.78	-17.40	-15.74	-15.74	-19.56	-9.51	-10.62	-1.79	-2.76	-2.43	-2.53	-2.91
Cash Flow from Acquisitions	--	--	--	--	--	--	--	--	-201	--	--	--	--	--	--	--
Cash Flow from Investing	-4.40	-7.92	1.58	-48.99	2.75	16.45	-49.77	18.22	-216	6.69	3.77	-0.15	6.58	2.85	-2.58	-3.08

Net Issuance of Stock	12.91	5.68	18.01	-91.88	8.43	--	--	-20.04	-10.02	--	--	--	--	--	--	--
Net Issuance of Debt	-16.20	-50.00	-58.50	--	--	-100.00	--	--	85.00	-20.00	-20.00	--	--	-5.00	-15.00	--
Other Financing	-2.34	0.21	20.01	7.51	4.32	8.03	2.15	1.80	2.23	5.26	4.12	0.68	0.36	4.29	-0.06	-0.47
Cash Flow from Financing	-5.63	-44.11	-20.48	-84.36	12.75	-91.97	2.15	-18.24	77.21	-14.74	-15.89	0.68	0.36	-0.71	-15.06	-0.47

Net Change in Cash	60.18	-7.17	38.88	-102	82.22	-15.91	-19.45	21.77	-126	-9.94	2.61	-9.79	-10.61	11.05	-0.59	2.76

Free Cash Flow	50.11	34.58	47.65	9.24	40.85	53.09	5.62	6.05	-5.22	-11.90	6.67	-13.81	-17.54	5.47	13.98	4.76
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

IN Quarterly/Annuals Reports

IN: 10-Q - Intermec, Inc. (0001044590) (Filer): (10-Q) - 2012-11-08
IN: 10-Q - Intermec, Inc. (0001044590) (Filer): (10-Q) - 2012-08-09
IN: 10-Q - Intermec, Inc. (0001044590) (Filer): (10-Q) - 2012-05-16
IN: 10-K - Intermec, Inc. (0001044590) (Filer): (10-K) - 2012-02-28
IN: 10-Q - Intermec, Inc. (0001044590) (Filer): (10-Q) - 2011-11-14

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

IN Quarterly/Annuals Reports