Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  2.20  9.20 
EBITDA Growth (%) 0.00  -1.20  8.20 
EBIT Growth (%) 0.00  0.70  -0.90 
EPS without NRI Growth (%) 0.00    12.30 
Free Cash Flow Growth (%) 0.00  -6.20  -29.90 
Book Value Growth (%) 0.00  3.50  0.70 

*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:
Embed
Video Video Tutorial
Also traded in: Germany
Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listDownload 15-Y Financial PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue per Share ($)
--
--
10.47
36.15
26.03
14.99
18.61
21.21
21.71
23.67
23.70
5.44
5.61
6.06
5.97
6.06
EBITDA per Share ($)
--
--
1.33
4.53
3.72
1.91
2.35
2.89
2.55
2.76
2.76
0.63
0.69
0.79
0.67
0.61
EBIT per Share ($)
--
--
1.02
3.30
2.74
1.48
2.06
2.42
2.20
2.20
2.19
0.50
0.58
0.64
0.52
0.45
Earnings per Share (diluted) ($)
--
--
0.05
-0.04
0.61
0.48
0.71
1.05
0.82
0.91
0.89
0.19
0.24
0.27
0.20
0.18
eps without NRI ($)
--
--
0.06
-0.04
0.65
0.49
0.72
1.07
0.82
0.91
0.91
0.19
0.24
0.28
0.21
0.18
Free Cashflow per Share ($)
--
--
-0.42
0.86
1.25
0.58
1.14
1.66
0.87
0.58
0.61
0.36
-0.32
0.27
0.59
0.07
Dividends Per Share
--
--
--
--
--
--
--
--
0.30
0.40
0.40
0.10
0.10
0.10
0.10
0.10
Book Value Per Share ($)
--
--
-0.87
-2.92
4.62
5.07
5.64
5.10
5.61
5.64
5.65
5.61
5.37
5.47
5.55
5.65
Tangible Book per share ($)
--
--
-9.17
-29.46
-5.47
-6.00
-6.09
-7.08
-6.62
-7.43
-7.45
-6.62
-7.75
-7.72
-7.53
-7.45
Month End Stock Price ($)
--
--
--
--
10.62
7.31
8.48
9.43
11.61
14.40
14.75
11.61
12.45
15.60
12.03
14.40
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Return on Equity %
--
--
--
--
26.66
10.20
13.45
19.29
15.22
15.81
16.45
14.88
17.77
20.01
14.75
14.03
Return on Assets %
--
4.36
1.51
0.88
2.91
2.92
3.93
5.36
4.10
4.20
4.18
4.09
4.61
4.86
3.68
3.55
Return on Invested Capital %
--
25.96
8.86
6.17
8.82
7.31
8.57
9.71
8.51
7.86
7.80
7.79
8.36
8.68
7.02
7.06
Return on Capital - Joel Greenblatt %
--
144.74
43.94
36.32
42.93
40.40
49.69
56.32
50.70
43.02
41.99
44.17
47.56
46.63
38.75
34.03
Debt to Equity
-6.84
-9.17
-10.71
-10.34
1.90
1.85
1.72
2.08
1.85
2.13
2.13
1.85
2.33
2.28
2.14
2.13
   
Gross Margin %
19.90
19.81
16.65
16.79
18.76
17.07
17.68
17.14
16.14
15.75
15.75
15.90
16.24
16.81
15.00
14.94
Operating Margin %
6.41
13.93
9.73
9.12
10.53
9.88
11.08
11.42
10.13
9.28
9.28
9.15
10.29
10.64
8.71
7.49
Net Margin %
-1.50
5.12
1.78
1.04
3.36
3.25
3.85
5.03
3.84
3.94
3.94
3.88
4.33
4.57
3.50
3.33
   
Total Equity to Total Asset
-0.11
-0.08
-0.07
-0.07
0.29
0.29
0.30
0.26
0.28
0.25
0.25
0.28
0.24
0.25
0.25
0.25
LT Debt to Total Asset
0.75
0.70
0.70
0.69
0.54
0.47
0.50
0.53
0.51
0.53
0.53
0.51
0.55
0.55
0.53
0.53
   
Asset Turnover
--
0.85
0.85
0.85
0.87
0.90
1.02
1.07
1.07
1.07
1.06
0.26
0.27
0.27
0.26
0.27
Dividend Payout Ratio
--
--
--
--
--
--
--
--
0.37
0.44
0.44
0.52
0.42
0.37
0.50
0.57
   
Days Sales Outstanding
50.44
39.41
49.74
52.96
50.04
53.97
53.85
44.55
48.00
52.91
52.91
47.85
55.97
53.51
49.53
52.54
Days Accounts Payable
14.84
17.85
16.24
14.77
14.73
13.66
15.12
13.38
12.91
15.34
15.34
12.84
13.29
14.00
12.83
15.09
Days Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Conversion Cycle
35.60
21.56
33.50
38.19
35.31
40.31
38.73
31.17
35.09
37.57
37.57
35.01
42.68
39.51
36.70
37.45
Inventory Turnover
COGS to Revenue
0.80
0.80
0.83
0.83
0.81
0.83
0.82
0.83
0.84
0.84
0.84
0.84
0.84
0.83
0.85
0.85
Inventory to Revenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue
1,858
1,851
1,992
2,153
2,240
2,390
2,805
2,949
2,976
3,065
3,065
746
763
773
758
772
Cost of Goods Sold
1,489
1,485
1,660
1,792
1,820
1,982
2,309
2,444
2,495
2,582
2,582
628
639
643
644
656
Gross Profit
370
367
332
362
420
408
496
505
480
483
483
119
124
130
114
115
Gross Margin %
19.90
19.81
16.65
16.79
18.76
17.07
17.68
17.14
16.14
15.75
15.75
15.90
16.24
16.81
15.00
14.94
   
Selling, General, & Admin. Expense
207
62
80
93
72
62
62
66
77
85
85
24
18
19
20
28
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
44
47
57
72
112
110
123
102
102
113
113
27
27
28
28
29
Operating Income
119
258
194
196
236
236
311
337
301
284
284
68
78
82
66
58
Operating Margin %
6.41
13.93
9.73
9.12
10.53
9.88
11.08
11.42
10.13
9.28
9.28
9.15
10.29
10.64
8.71
7.49
   
Interest Income
1
1
2
0
0
--
0
--
--
--
--
--
--
--
--
--
Interest Expense
-107
-132
-140
-146
-132
-112
-99
-95
-87
-85
-85
-21
-21
-22
-22
-21
Other Income (Expense)
-56
-1
-0
1
13
0
-28
2
-16
5
5
1
-1
1
2
3
Pre-Tax Income
-42
126
56
52
116
124
184
244
198
204
204
49
56
62
46
39
Tax Provision
10
-44
-19
-26
-38
-42
-71
-90
-75
-76
-76
-17
-22
-24
-18
-12
Tax Rate %
24.91
34.56
33.59
50.22
32.23
33.57
38.63
36.81
37.81
37.11
37.11
35.86
39.13
38.49
38.82
30.01
Net Income (Continuing Operations)
-32
82
37
26
79
82
113
154
123
128
128
31
34
38
28
28
Net Income (Discontinued Operations)
4
12
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
-28
95
35
22
75
78
108
148
114
121
121
29
33
35
27
26
Net Margin %
-1.50
5.12
1.78
1.04
3.36
3.25
3.85
5.03
3.84
3.94
3.94
3.88
4.33
4.57
3.50
3.33
   
Preferred dividends
24
23
24
25
20
--
--
--
2
3
--
--
--
--
--
--
EPS (Basic)
--
--
0.05
-0.04
0.61
0.49
0.71
1.05
0.82
0.91
0.89
0.19
0.24
0.27
0.20
0.18
EPS (Diluted)
--
--
0.05
-0.04
0.61
0.48
0.71
1.05
0.82
0.91
0.89
0.19
0.24
0.27
0.20
0.18
Shares Outstanding (Diluted)
--
--
190.3
59.6
86.0
159.4
150.7
139.0
137.0
129.5
127.3
137.1
136.0
127.5
127.0
127.3
   
Depreciation, Depletion and Amortization
46
48
57
72
71
69
72
63
64
68
68
17
16
17
18
17
EBITDA
111
306
253
270
320
305
354
402
350
358
358
86
93
101
86
78
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Latest Q. Dec13 Mar14 Jun14 Sep14 Dec14
   
  Cash And Cash Equivalents
36
82
5
64
84
4
12
40
4
3
3
4
5
3
11
3
  Marketable Securities
14
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash, Cash Equivalents, Marketable Securities
50
82
5
64
84
4
12
40
4
3
3
4
5
3
11
3
Accounts Receivable
257
200
271
312
307
353
414
360
391
444
444
391
468
453
412
444
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Inventories
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Assets
89
64
80
90
70
72
58
54
59
80
80
59
62
61
62
80
Total Current Assets
396
345
356
467
461
429
483
454
454
528
528
454
534
517
484
528
   
  Land And Improvements
18
24
41
49
49
69
70
69
68
72
72
68
--
--
--
72
  Buildings And Improvements
55
106
172
252
257
333
361
353
369
396
396
369
--
--
--
396
  Machinery, Furniture, Equipment
86
117
176
206
208
226
225
247
256
273
273
256
--
--
--
273
  Construction In Progress
68
100
105
7
39
20
10
22
27
41
41
27
--
--
--
41
Gross Property, Plant and Equipment
273
405
565
596
639
758
786
818
866
938
938
866
--
--
--
938
  Accumulated Depreciation
-24
-48
-78
-125
-173
-226
-276
-317
-357
-395
-395
-357
--
--
--
-395
Property, Plant and Equipment
249
356
487
471
466
532
510
502
509
542
542
509
520
526
525
542
Intangible Assets
1,392
1,403
1,579
1,581
1,614
1,711
1,704
1,712
1,715
1,715
1,715
1,715
1,715
1,715
1,713
1,715
Other Long Term Assets
132
78
74
61
48
49
75
94
140
140
140
140
146
145
140
140
Total Assets
2,168
2,183
2,495
2,579
2,588
2,722
2,772
2,761
2,818
2,925
2,925
2,818
2,916
2,904
2,862
2,925
   
  Accounts Payable
61
73
74
72
73
74
96
90
88
109
109
88
93
99
91
109
  Total Tax Payable
--
2
--
--
--
--
--
--
1
--
--
1
20
--
--
--
  Other Accrued Expense
206
193
238
246
226
257
261
254
253
253
253
253
236
233
253
253
Accounts Payable & Accrued Expense
267
267
312
318
300
331
356
344
341
362
362
341
348
332
343
362
Current Portion of Long-Term Debt
52
18
29
30
4
168
27
29
30
33
33
30
34
24
32
33
DeferredTaxAndRevenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
--
--
0
0
--
--
--
--
--
--
--
--
--
-0
--
--
Total Current Liabilities
318
286
341
348
304
500
384
373
372
394
394
372
382
356
376
394
   
Long-Term Debt
1,622
1,532
1,748
1,771
1,401
1,281
1,386
1,459
1,428
1,542
1,542
1,428
1,597
1,599
1,526
1,542
Debt to Equity
-6.84
-9.17
-10.71
-10.34
1.90
1.85
1.72
2.08
1.85
2.13
2.13
1.85
2.33
2.28
2.14
2.13
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  NonCurrent Deferred Liabilities
19
32
23
43
53
59
82
90
96
109
109
96
97
96
95
109
Other Long-Term Liabilities
453
502
549
591
91
98
101
123
136
140
140
136
139
142
139
140
Total Liabilities
2,413
2,352
2,661
2,754
1,849
1,938
1,952
2,044
2,031
2,185
2,185
2,031
2,214
2,192
2,135
2,185
   
Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
49
121
131
128
169
248
326
243
311
326
326
311
285
300
314
326
Accumulated other comprehensive income (loss)
5
5
-6
-13
-9
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
-299
-295
-291
-289
579
536
494
474
475
414
414
475
416
411
413
414
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
-245
-169
-166
-174
739
784
820
717
786
740
740
786
701
711
727
740
Total Equity to Total Asset
-0.11
-0.08
-0.07
-0.07
0.29
0.29
0.30
0.26
0.28
0.25
0.25
0.28
0.24
0.25
0.25
0.25
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
  Net Income
-28
95
37
26
79
82
113
154
123
128
128
31
34
38
28
28
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
-28
95
37
26
79
82
113
154
123
128
128
31
34
38
28
28
Depreciation, Depletion and Amortization
46
48
57
72
71
69
72
63
64
68
68
17
16
17
18
17
  Change In Receivables
-52
31
-76
-89
-35
-64
-111
15
-67
-98
-98
22
-87
3
31
-45
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
37
19
12
0
-16
1
26
9
8
-10
-10
-7
-8
3
3
-8
Change In Working Capital
-9
58
-56
-63
-46
-61
-89
29
-70
-110
-110
15
-83
-12
39
-53
Change In DeferredTax
--
13
2
22
27
9
35
8
7
14
14
3
--
1
2
11
Stock Based Compensation
--
4
4
2
5
2
4
6
7
11
11
2
2
2
3
4
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
48
9
41
49
29
43
82
39
62
58
58
10
15
12
9
23
Cash Flow from Operations
57
228
86
107
166
145
217
299
193
171
171
77
-16
58
98
30
   
Purchase Of Property, Plant, Equipment
-110
-155
-166
-57
-58
-52
-46
-68
-74
-95
-95
-28
-27
-23
-23
-22
Sale Of Property, Plant, Equipment
--
--
6
1
1
1
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
-112
-3
-237
-8
-21
-166
-17
-21
-37
-6
-6
-3
-0
-0
-4
-1
Sale Of Business
--
75
10
3
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
--
--
--
--
--
--
--
--
--
-5
-5
--
--
--
--
-5
Sale Of Investment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-221
-81
-383
-60
-78
-217
-55
-72
-107
-101
-101
-29
-28
-23
-15
-35
   
Issuance of Stock
1
--
0
0
0
0
0
2
2
7
7
2
2
3
0
2
Repurchase of Stock
-1,688
-0
-0
-1
-0
-44
-73
-47
-12
-131
-131
-1
-110
-18
-2
-2
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
1,160
-99
221
15
-383
41
-59
68
-46
121
121
-39
172
-8
-60
18
Cash Flow for Dividends
-177
-2
--
--
--
-4
-5
-214
-45
-57
-57
-14
-16
-13
-14
-14
Other Financing
655
0
-2
-2
315
0
-19
-7
-19
-11
-11
-0
-4
--
0
-7
Cash Flow from Financing
-49
-100
220
13
-68
-7
-155
-198
-121
-71
-71
-53
44
-36
-76
-3
   
Net Change in Cash
-212
46
-77
60
19
-79
8
28
-36
-1
-1
-5
0
-2
8
-8
Capital Expenditure
-110
-155
-166
-57
-58
-52
-46
-68
-74
-95
-95
-28
-27
-23
-23
-22
Free Cash Flow
-53
73
-80
51
108
93
171
230
119
75
75
49
-43
35
75
8
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Current Dec13 Mar14 Jun14 Sep14 Dec14
   
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
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
PEG 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
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Current Dec13 Mar14 Jun14 Sep14 Dec14
   
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
Projected FCF (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
Earning Power 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
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
Sloan 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
Highest 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
Lowest 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
Shares Buyback 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
YoY Rev. per Sh. Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY EPS Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY EBITDA Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EBITDA 5-Y Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding (Basic) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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

GuruFocus has scanned the fundamental data of SEM and found 3 Severe Warning Signs, 3 Medium Warning Signs and Good Signs. Click here for details.

Change log: Jan. 28, 2015: Add 'PEG Ratio' under 'PS Ratio', add 'EBITDA 5-Y Growth (%)' under 'YoY EBITDA Growth (%)'. Jan. 16, 2015: Add 'Return on Invested Capital %' under 'Return on Assets %'. Jan. 9, 2015: For cash flow statements, add 'Stock Based Compensation' under 'Change In DeferredTax'. Dec. 24, 2014: For income statement of banks, changed name from 'Other Expense' to 'Other Noninterest Expense'. Moved 'Credit Losses Provision' below 'Revenue'. Dec. 19, 2014: Changed Income Statement format by moving 'EBITDA' and 'DDA' under 'Shares Outstanding (Diluted)'. For insurance companies, added 'Interest Expense' and 'Other Expense', as well as deleted 'Advertising' and 'Research &Development'. Dec. 18, 2014: Changed Income Statement format by moving 'EBITDA' and 'DDA' under 'Shares Outstanding (Diluted)'. For banks, moved 'SpecialCharges' under 'SGA' as a subset of 'SGA', as well as deleted 'Advertising' and 'Research &Development'. Dec. 1, 2014: Change 'Forex Rate' by using 12-01 monthly data as the Dec data. Nov. 19, 2014: Added 'Earning Power Value (per share)' below 'Graham Number (per share)'. Nov. 6, 2014: Added 'Cash Conversion Cycle' below 'Days Inventory'. Nov. 3, 2014: Added 'Days Accounts Payable' below 'Days Sales Outstanding'. Oct. 27, 2014: Added 'Shares Outstanding' below 'Shares Outstanding (Basic)'. Oct. 27, 2014: Moved 'Shares Outstanding (Basic)' below 'YoY EBITDA Growth (%)'. Oct. 16, 2014: Added 'Capital Expenditure' below 'Net Change in Cash'. Oct. 9, 2014: Added 'eps without NRI' below 'Earnings per Share (diluted)'. Oct. 9, 2014: Added 'Tangible Book per share' below 'Book Value Per Share'. Oct. 9, 2014: Added 'Sloan Ratio' below 'Beneish M-Score'. Sept. 26, 2014: Added 'DeferredTaxAndRevenue' above 'Other Current Liabilities', and remove its portion from 'Other Current Liabilities' during calculation. Sept. 26, 2014: Changed name of the field from 'DeferredTaxAndRevenue' to 'NonCurrent Deferred Liabilities'. Sept. 24, 2014: Income Statement added 'Tax Rate %' below 'Tax Provision'. Sept. 24, 2014: Balance Sheet: Added 'Debt to Equity' below 'Long Term Debt', and 'Total Equity to Total Asset' below 'Total Equity'. Sept. 24, 2014: Income Statement added 'Gross Margin %' below 'Gross Profit', 'Operating Margin %' below 'Operating Income', 'Net Margin %' below 'Net Income'. Sept. 24, 2014: Cash Flow Statement: 'Net Issuance of Stock' is seperated into two rows: 'Issuance of Stock', and 'Repurchase of Stock'. Feb. 10, 2014: added row 54 - Other operating charges, and row 106-Accumulated other comprehensive income (loss)

Switch to Another Stock:

SEM 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