Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 17.30  17.00  10.30 
EBITDA Growth (%) 0.00  0.00  0.00 
EBIT Growth (%) 0.00  5.30  29.20 
EPS without NRI Growth (%) 0.00  0.00  0.00 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 10.60  0.10  35.20 

*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: Canada, Switzerland, UK
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 ($)
2.80
4.07
3.41
2.53
3.87
8.58
10.76
11.18
9.48
9.67
9.74
2.52
2.82
2.35
2.21
2.36
EBITDA per Share ($)
0.86
2.42
1.42
0.93
1.19
4.08
-2.73
4.46
-2.56
3.55
3.65
-4.91
1.40
0.81
0.69
0.75
EBIT per Share ($)
0.72
2.15
1.47
-0.08
0.82
2.47
2.85
2.93
1.55
1.37
1.59
0.45
0.90
0.44
0.14
0.11
Earnings per Share (diluted) ($)
0.42
1.35
1.04
0.50
0.55
2.00
-3.36
1.81
-3.97
0.39
0.62
-4.49
0.62
0.20
-0.10
-0.10
eps without NRI ($)
0.42
1.35
1.04
0.50
0.55
2.00
-3.36
1.81
-3.97
0.42
0.65
-4.49
0.62
0.20
-0.07
-0.10
Free Cashflow per Share ($)
0.14
0.64
-2.08
-5.40
-3.42
-0.15
1.09
1.46
-0.81
0.98
1.25
0.02
0.85
0.52
-0.26
0.14
Dividends Per Share
0.03
0.03
0.12
0.18
0.18
0.18
0.64
0.80
0.88
0.32
0.32
0.22
0.08
0.08
0.08
0.08
Book Value Per Share ($)
6.70
10.35
14.46
16.26
17.57
21.73
18.75
19.83
15.60
18.99
19.46
15.60
17.80
20.57
18.99
19.46
Tangible Book per share ($)
6.70
10.35
14.46
16.26
17.57
20.54
17.40
18.49
15.38
16.27
16.68
15.38
17.58
20.39
15.94
16.68
Month End Stock Price ($)
19.76
41.24
54.63
51.33
54.00
76.70
36.32
52.46
26.38
24.89
30.27
26.38
30.25
38.30
29.03
24.89
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 %
6.57
16.92
8.42
3.20
3.28
10.35
-16.57
9.40
-22.41
2.45
3.04
-101.06
14.95
4.08
-1.46
-2.12
Return on Assets %
4.37
12.92
6.55
2.39
2.27
6.81
-10.80
6.04
-13.96
1.45
1.85
-62.30
9.09
2.58
-0.90
-1.26
Return on Invested Capital %
11.25
21.84
14.15
-0.42
3.60
8.55
8.91
9.33
6.06
2.68
-2.65
6.50
12.28
5.00
-5.52
-16.74
Return on Capital - Joel Greenblatt %
10.15
30.42
12.65
-0.45
3.84
9.75
10.94
11.83
6.35
5.47
6.11
7.05
14.84
7.53
2.46
1.67
Debt to Equity
0.20
--
0.01
0.08
0.26
0.18
0.29
0.25
0.37
0.35
0.35
0.37
0.30
0.31
0.35
0.35
   
Gross Margin %
48.30
70.45
63.68
39.94
44.18
48.51
47.75
47.48
44.44
44.09
43.24
45.27
52.52
42.77
37.35
40.02
Operating Margin %
25.68
52.91
42.99
-3.15
21.18
28.78
26.48
26.22
16.35
14.13
15.48
17.69
32.02
18.83
6.52
4.64
Net Margin %
15.02
33.17
30.47
19.83
14.10
23.35
-31.23
16.21
-41.91
4.37
5.81
-178.45
22.13
8.61
-3.25
-4.23
   
Total Equity to Total Asset
0.67
0.82
0.75
0.75
0.65
0.67
0.64
0.65
0.59
0.60
0.60
0.59
0.62
0.64
0.60
0.60
LT Debt to Total Asset
0.13
--
--
0.06
0.17
0.12
0.18
0.16
0.22
0.20
0.20
0.22
0.18
0.20
0.20
0.20
   
Asset Turnover
0.29
0.39
0.22
0.12
0.16
0.29
0.35
0.37
0.33
0.33
0.32
0.09
0.10
0.08
0.07
0.07
Dividend Payout Ratio
0.07
0.02
0.12
0.36
0.33
0.09
--
0.44
--
0.82
0.76
--
0.13
0.40
--
--
   
Days Sales Outstanding
11.44
--
63.38
45.15
55.65
28.98
15.21
12.89
14.99
11.49
11.50
14.05
13.81
12.05
12.16
10.83
Days Accounts Payable
108.31
108.01
128.41
133.94
--
--
43.62
36.30
33.82
33.11
32.60
31.77
--
--
--
28.94
Days Inventory
71.98
52.20
44.47
90.92
145.16
118.93
111.62
124.57
145.34
143.84
138.93
147.06
138.42
133.15
137.84
142.76
Cash Conversion Cycle
-24.89
-55.81
-20.56
2.13
200.81
147.91
83.21
101.16
126.51
122.22
117.83
129.34
152.23
145.20
150.00
124.65
Inventory Turnover
5.07
6.99
8.21
4.01
2.51
3.07
3.27
2.93
2.51
2.54
2.63
0.62
0.66
0.69
0.66
0.64
COGS to Revenue
0.52
0.30
0.36
0.51
0.50
0.48
0.48
0.47
0.53
0.53
0.54
0.53
0.46
0.55
0.58
0.57
Inventory to Revenue
0.10
0.04
0.04
0.13
0.20
0.16
0.15
0.16
0.21
0.21
0.21
0.85
0.69
0.80
0.88
0.89
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue
246
486
457
369
614
1,423
1,822
1,918
1,638
1,897
1,896
437
492
438
463
503
Cost of Goods Sold
127
144
166
187
306
677
876
898
866
1,005
1,020
230
224
239
270
287
Gross Profit
119
343
291
147
271
690
870
911
728
836
820
198
258
187
173
201
Gross Margin %
48.30
70.45
63.68
39.94
44.18
48.51
47.75
47.48
44.44
44.09
43.24
45.27
52.52
42.77
37.35
40.02
   
Selling, General, & Admin. Expense
12
26
38
47
64
94
108
119
114
119
103
26
27
25
25
26
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
44
59
56
112
77
186
280
289
346
449
423
95
74
80
118
152
Operating Income
63
257
197
-12
130
409
483
503
268
268
294
77
157
82
30
23
Operating Margin %
25.68
52.91
42.99
-3.15
21.18
28.78
26.48
26.22
16.35
14.13
15.48
17.69
32.02
18.83
6.52
4.64
   
Interest Income
5
22
25
7
--
75
--
--
--
--
--
--
--
--
--
--
Interest Expense
-8
-3
-3
-3
-8
-49
-55
-58
-62
-73
-71
-17
-16
-16
-21
-18
Other Income (Expense)
-25
-16
-59
103
-14
-0
-1,206
-10
-1,024
-6
-2
-1,021
12
-8
-3
-3
   Other Income (Minority Interest)
--
--
--
--
--
--
0
--
--
--
--
--
--
--
--
--
Pre-Tax Income
35
261
159
96
108
435
-779
435
-818
189
221
-960
154
58
6
2
Tax Provision
2
-99
-20
-23
-22
-103
210
-124
132
-106
-108
180
-45
-18
-21
-24
Tax Rate %
-4.86
38.10
12.51
23.78
19.90
23.69
26.93
28.55
16.08
56.13
49.06
18.75
29.27
31.46
338.32
1,030.20
Net Income (Continuing Operations)
37
161
139
73
87
332
-569
311
-687
83
110
-780
109
38
-15
-21
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
37
161
139
73
87
332
-569
311
-687
83
110
-780
109
38
-15
-21
Net Margin %
15.02
33.17
30.47
19.83
14.10
23.35
-31.23
16.21
-41.91
4.37
5.81
-178.45
22.13
8.61
-3.25
-4.23
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
0.42
1.40
1.05
0.51
0.55
2.05
-3.36
1.82
-3.97
0.43
0.66
-4.49
0.63
0.20
-0.07
-0.10
EPS (Diluted)
0.42
1.35
1.04
0.50
0.55
2.00
-3.36
1.81
-3.97
0.39
0.62
-4.49
0.62
0.20
-0.10
-0.10
Shares Outstanding (Diluted)
88.1
119.5
134.0
145.9
158.6
165.8
169.4
171.5
172.9
196.2
213.4
173.6
174.3
186.2
209.7
213.4
   
Depreciation, Depletion and Amortization
33
25
28
36
72
192
262
272
314
434
408
91
74
78
117
139
EBITDA
76
289
190
135
189
677
-462
765
-442
696
699
-853
243
152
145
160
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
61
289
315
68
160
96
179
298
139
178
178
139
182
241
159
178
  Marketable Securities
60
170
117
70
115
106
152
53
77
61
61
77
108
76
72
61
Cash, Cash Equivalents, Marketable Securities
121
459
432
139
276
201
331
351
216
239
239
216
290
317
230
239
Accounts Receivable
8
--
79
46
94
113
76
68
67
60
60
67
74
58
62
60
  Inventories, Raw Materials & Components
23
--
--
--
142
217
211
275
287
335
335
287
284
295
370
335
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
32
50
58
70
58
112
112
58
50
68
82
112
  Inventories, Other
1
17
23
70
0
200
-0
--
0
0
0
0
-0
0
-0
0
Total Inventories
24
17
23
70
174
268
268
345
345
447
447
345
335
363
452
447
Other Current Assets
91
147
56
97
61
92
146
140
170
163
163
170
136
167
169
163
Total Current Assets
243
623
590
351
604
674
822
904
798
908
908
798
835
904
913
908
   
  Land And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment
299
323
352
541
1,389
2,123
2,467
2,538
3,138
4,335
4,335
3,138
2,486
2,558
4,143
4,335
  Construction In Progress
37
136
620
1,230
863
186
69
197
357
271
271
357
201
214
233
271
Gross Property, Plant and Equipment
825
1,050
2,341
3,252
3,919
5,048
4,635
5,010
6,862
8,957
8,957
6,862
5,129
5,231
8,582
8,957
  Accumulated Depreciation
-164
-190
-218
-255
-337
-539
-740
-943
-3,167
-3,655
-3,655
-3,167
-1,072
-1,164
-3,525
-3,655
Property, Plant and Equipment
661
860
2,123
2,998
3,582
4,510
3,895
4,067
3,694
5,301
5,301
3,694
4,058
4,067
5,057
5,301
Intangible Assets
--
--
--
--
--
200
229
229
39
582
582
39
39
39
638
582
   Goodwill
--
--
--
--
--
200
229
229
39
582
582
39
39
39
638
582
Other Long Term Assets
72
39
22
30
62
116
88
56
48
49
49
48
63
1,698
66
49
Total Assets
976
1,521
2,735
3,379
4,247
5,500
5,034
5,256
4,580
6,841
6,841
4,580
4,995
6,708
6,675
6,841
   
  Accounts Payable
38
43
58
69
--
--
105
89
80
91
91
80
--
--
--
91
  Total Tax Payable
--
--
--
--
5
14
--
10
8
19
19
8
19
22
15
19
  Other Accrued Expense
--
--
33
33
185
289
86
115
66
86
86
66
166
250
245
86
Accounts Payable & Accrued Expense
38
43
91
102
190
303
190
214
154
197
197
154
186
272
261
197
Current Portion of Long-Term Debt
--
--
10
10
--
--
11
13
12
74
74
12
10
10
78
74
DeferredTaxAndRevenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
6
29
33
62
1
0
53
50
45
58
58
45
4
37
3
58
Total Current Liabilities
44
72
135
173
190
303
254
277
211
329
329
211
200
318
342
329
   
Long-Term Debt
131
--
--
200
715
650
920
830
999
1,344
1,344
999
920
1,320
1,323
1,344
Debt to Equity
0.20
--
0.01
0.08
0.26
0.18
0.29
0.25
0.37
0.35
0.35
0.37
0.30
0.31
0.35
0.35
  Capital Lease Obligation
--
--
--
--
--
--
--
--
12
21
21
12
--
--
--
21
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
15
18
18
15
--
--
--
18
  NonCurrent Deferred Liabilities
120
170
484
403
494
736
499
611
453
832
832
453
597
603
756
832
Other Long-Term Liabilities
26
27
58
85
96
146
158
128
184
250
250
184
173
177
284
250
Total Liabilities
321
269
677
861
1,496
1,835
1,831
1,846
1,863
2,772
2,772
1,863
1,890
2,418
2,705
2,772
   
Common Stock
765
--
--
--
2,379
3,078
--
--
3,294
4,600
4,600
3,294
3,298
4,452
4,469
4,600
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
-139
3
112
158
216
440
-129
7
-800
-779
-779
-800
-419
-395
-740
-779
Accumulated other comprehensive income (loss)
22
4
-0
45
51
28
-7
-27
2
10
10
2
6
10
6
10
Additional Paid-In Capital
7
1,246
1,947
2,315
15
15
3,197
3,258
37
37
37
37
37
37
37
37
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
655
1,252
2,059
2,518
2,752
3,665
3,203
3,410
2,717
4,068
4,068
2,717
3,106
4,290
3,970
4,068
Total Equity to Total Asset
0.67
0.82
0.75
0.75
0.65
0.67
0.64
0.65
0.59
0.60
0.60
0.59
0.62
0.64
0.60
0.60
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
37
161
139
73
87
332
-569
311
-687
83
110
-780
109
38
-15
-21
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
-78
40
20
-1
16
2
4
7
-1
-8
9
-5
7
Net Income From Continuing Operations
37
161
139
73
87
332
-569
311
-687
83
110
-780
109
38
-15
-21
Depreciation, Depletion and Amortization
33
25
28
36
72
192
262
272
314
434
408
91
74
78
117
139
  Change In Receivables
-4
-29
6
39
-48
-19
37
8
0
17
18
-3
-7
17
7
2
  Change In Inventory
3
-2
-1
-46
-91
-91
-43
-44
-34
-1
-15
22
26
-10
-55
24
  Change In Prepaid Assets
-1
--
--
--
-13
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
11
5
56
35
30
41
2
-3
-12
27
61
-39
20
70
-14
-14
Change In Working Capital
7
-11
7
3
-117
-98
-30
-20
-69
44
67
6
54
58
-58
12
Change In DeferredTax
-3
82
16
17
20
67
-276
72
-184
37
26
-212
7
2
7
11
Stock Based Compensation
--
--
--
16
29
46
52
48
45
38
39
9
14
10
8
8
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
8
-31
55
-24
24
-51
1,229
14
1,062
33
31
1,028
-9
13
12
15
Cash Flow from Operations
83
226
246
121
115
488
667
696
481
668
681
141
248
198
71
164
   
Purchase Of Property, Plant, Equipment
-70
-149
-524
-909
-657
-512
-483
-446
-621
-475
-459
-138
-99
-102
-125
-133
Sale Of Property, Plant, Equipment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
--
--
--
--
--
--
-163
-9
-10
-404
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-9
-123
-13
-113
-6
-42
-91
-3
-60
-27
-497
-5
-13
-465
-14
--
Sale Of Investment
5
34
97
54
48
37
9
73
0
--
1
0
--
--
0
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-67
-300
-373
-918
-588
-523
-760
-376
-687
-852
-897
-144
-106
-536
-132
-123
   
Issuance of Stock
14
302
144
376
69
85
27
33
16
10
21
4
5
11
3
2
Repurchase of Stock
--
--
--
--
--
-4
-4
-12
-19
-8
-8
--
-8
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
-3
184
523
-65
270
-90
170
284
298
50
-80
400
-23
1
Cash Flow for Dividends
-3
-3
-13
-24
-27
-27
-98
-118
-126
-54
-54
-32
-12
-13
-15
-15
Other Financing
-0
0
-0
22
-5
-15
-16
-15
8
-3
-14
9
-3
-2
-1
-7
Cash Flow from Financing
12
299
127
558
560
-26
179
-203
49
229
243
31
-98
396
-36
-19
   
Net Change in Cash
28
227
26
-246
92
-65
84
119
-159
38
20
27
43
59
-101
19
Capital Expenditure
-70
-149
-524
-909
-657
-512
-483
-446
-621
-475
-459
-138
-99
-102
-125
-133
Free Cash Flow
13
77
-278
-788
-542
-24
184
250
-139
193
222
3
149
96
-54
31
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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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
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 AEM and found 2 Severe Warning Signs, 2 Medium Warning Signs and Good Signs. Click here for details.

Change log: Apr. 7, 2015: Add 'Other Income (Minority Interest)' under 'Other Income (Expense)' as a sub-item. Mar. 24, 2015: Add 'Goodwill' under 'Intangible Assets' as a sub-item. 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:



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)
FEEDBACK