Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 16.90  16.40  18.00 
EBITDA Growth (%) 12.30  14.50  12.40 
EBIT Growth (%) 13.00  19.00  12.00 
EPS without NRI Growth (%) 10.40  12.50  6.20 
Free Cash Flow Growth (%) 13.90  13.70  19.20 
Book Value Growth (%) 10.50  13.60  7.70 

*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 Mar14 Jun14 Sep14 Dec14 Mar15
   
Revenue per Share ($)
37.17
44.19
52.37
63.38
77.34
80.98
88.85
106.09
131.67
161.52
166.04
38.34
40.27
41.28
41.69
42.80
EBITDA per Share ($)
4.59
5.28
6.26
5.71
5.70
7.91
9.92
9.47
10.70
12.41
13.15
3.81
3.23
3.46
1.90
4.56
EBIT per Share ($)
4.26
4.55
5.31
4.45
4.23
7.08
9.06
8.82
9.75
11.85
12.29
3.81
2.96
3.19
1.86
4.28
Earnings per Share (diluted) ($)
2.60
2.99
3.47
2.83
2.84
4.18
5.22
4.81
5.33
5.68
6.05
1.82
1.52
1.67
0.66
2.20
eps without NRI ($)
2.60
2.96
3.47
2.83
2.84
4.18
5.22
4.81
5.33
5.68
6.04
1.82
1.52
1.67
0.65
2.20
Free Cashflow per Share ($)
1.95
2.46
3.16
3.60
4.73
2.66
5.62
4.31
5.01
8.36
8.62
3.64
1.59
2.57
0.52
3.94
Dividends Per Share
0.02
0.04
0.04
0.04
0.04
0.04
0.45
0.70
0.80
0.90
1.18
0.23
0.23
0.23
0.23
0.50
Book Value Per Share ($)
17.81
17.52
20.06
17.75
22.06
25.73
28.94
31.76
38.72
41.40
43.11
40.02
41.44
42.43
41.18
43.11
Tangible Book per share ($)
8.64
7.38
8.35
5.28
8.74
11.05
11.20
10.30
4.70
5.49
7.25
5.72
6.79
7.65
5.46
7.25
Month End Stock Price ($)
47.16
43.18
57.73
28.50
31.70
30.51
42.19
46.31
68.59
88.83
108.47
74.97
81.08
81.00
88.83
106.53
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Mar14 Jun14 Sep14 Dec14 Mar15
   
Return on Equity %
16.33
17.60
19.09
15.19
14.43
18.22
19.85
16.15
15.67
14.32
14.65
18.79
15.14
16.06
6.31
21.06
Return on Assets %
3.63
3.70
3.72
3.20
3.43
4.63
5.20
4.14
4.19
3.96
4.03
5.23
4.17
4.48
1.74
5.71
Return on Invested Capital %
--
49.60
17.80
13.20
13.12
20.28
20.33
16.72
14.74
13.14
13.47
17.46
13.62
14.56
7.50
18.07
Return on Capital - Joel Greenblatt %
1,017.42
929.76
863.62
522.96
373.33
554.29
634.40
554.84
555.00
611.31
645.85
779.47
617.09
674.23
394.17
905.91
Debt to Equity
0.16
0.27
0.33
0.47
0.43
0.44
0.44
0.62
0.59
0.59
0.54
0.58
0.56
0.53
0.59
0.54
   
Gross Margin %
--
29.93
29.19
26.58
24.81
27.78
30.34
27.10
25.68
26.02
26.36
27.44
25.29
26.15
25.26
28.66
Operating Margin %
11.45
10.29
10.13
7.02
5.47
8.74
10.20
8.31
7.40
7.33
7.40
9.93
7.36
7.72
4.47
10.00
Net Margin %
6.99
6.77
6.63
4.47
3.67
5.16
5.88
4.53
4.05
3.52
3.64
4.76
3.78
4.04
1.57
5.15
   
Total Equity to Total Asset
0.23
0.19
0.20
0.23
0.25
0.26
0.26
0.25
0.28
0.27
0.27
0.27
0.28
0.28
0.27
0.27
LT Debt to Total Asset
0.03
0.05
0.06
0.10
0.09
0.09
0.10
0.16
0.16
0.15
0.14
0.15
0.14
0.14
0.15
0.14
   
Asset Turnover
0.52
0.55
0.56
0.72
0.93
0.90
0.89
0.91
1.04
1.12
1.11
0.28
0.28
0.28
0.28
0.28
Dividend Payout Ratio
0.01
0.01
0.01
0.01
0.01
0.01
0.09
0.15
0.15
0.16
0.19
0.12
0.15
0.14
0.34
0.23
   
Days Sales Outstanding
11.62
28.27
29.24
24.59
16.34
18.92
17.56
17.95
30.67
30.76
32.49
11.09
14.18
21.26
30.20
31.81
Days Accounts Payable
--
--
--
--
--
--
41.50
40.94
47.22
47.81
51.05
44.99
45.22
46.92
46.46
51.58
Days Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Conversion Cycle
11.62
28.27
29.24
24.59
16.34
18.92
-23.94
-22.99
-16.55
-17.05
-18.56
-33.90
-31.04
-25.66
-16.26
-19.77
Inventory Turnover
COGS to Revenue
--
0.70
0.71
0.73
0.75
0.72
0.70
0.73
0.74
0.74
0.74
0.73
0.75
0.74
0.75
0.71
Inventory to Revenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Mar14 Jun14 Sep14 Dec14 Mar15
   
Revenue
22,492
25,146
27,600
30,951
34,764
34,246
33,780
36,600
47,295
58,003
59,103
13,995
14,509
14,728
14,771
15,094
Cost of Goods Sold
--
17,620
19,543
22,724
26,139
24,733
23,530
26,680
35,147
42,912
43,525
10,155
10,840
10,876
11,040
10,769
Gross Profit
--
7,526
8,057
8,227
8,625
9,513
10,250
9,919
12,147
15,092
15,577
3,840
3,669
3,852
3,731
4,326
Gross Margin %
--
29.93
29.19
26.58
24.81
27.78
30.34
27.10
25.68
26.02
26.36
27.44
25.29
26.15
25.26
28.66
   
Selling, General, & Admin. Expense
4,453
4,821
5,046
5,752
6,383
6,519
6,804
6,876
8,645
10,838
11,204
2,450
2,601
2,715
3,071
2,817
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
--
119
214
301
341
--
-0
--
0
-0
0
--
0
--
-0
0
Operating Income
2,576
2,587
2,796
2,174
1,901
2,994
3,445
3,043
3,502
4,254
4,373
1,389
1,068
1,137
660
1,509
Operating Margin %
11.45
10.29
10.13
7.02
5.47
8.74
10.20
8.31
7.40
7.33
7.40
9.93
7.36
7.72
4.47
10.00
   
Interest Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Interest Expense
-123
-148
-181
-236
-243
-255
-247
-269
-334
-329
-323
-86
-81
-81
-82
-79
Other Income (Expense)
0
148
181
236
243
-95
-121
-227
-228
-425
-334
-154
-62
-60
-149
-63
   Other Income (Minority Interest)
--
--
--
--
--
--
--
-2
2
-4
1
-4
2
-4
2
1
Pre-Tax Income
2,453
2,587
2,796
2,174
1,901
2,644
3,078
2,547
2,941
3,500
3,717
1,150
925
997
429
1,367
Tax Provision
-880
-901
-965
-790
-625
-877
-1,092
-888
-1,029
-1,455
-1,565
-480
-377
-398
-199
-590
Tax Rate %
35.87
34.83
34.52
36.34
32.86
33.18
35.48
34.84
34.98
41.56
42.10
41.78
40.82
39.93
46.40
43.19
Net Income (Continuing Operations)
1,573
1,686
1,831
1,384
1,277
1,767
1,986
1,660
1,912
2,045
2,152
669
547
599
230
776
Net Income (Discontinued Operations)
--
16
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
1,573
1,702
1,831
1,384
1,277
1,767
1,986
1,658
1,914
2,041
2,153
666
549
595
232
778
Net Margin %
6.99
6.77
6.63
4.47
3.67
5.16
5.88
4.53
4.05
3.52
3.64
4.76
3.78
4.04
1.57
5.15
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
2.72
3.12
3.60
2.91
2.89
4.25
5.33
4.87
5.38
5.74
6.10
1.84
1.54
1.68
0.66
2.22
EPS (Diluted)
2.60
2.99
3.47
2.83
2.84
4.18
5.22
4.81
5.33
5.68
6.05
1.82
1.52
1.67
0.66
2.20
Shares Outstanding (Diluted)
605.1
569.1
527.0
488.3
449.5
422.9
380.2
345.0
359.2
359.1
352.7
365.0
360.3
356.8
354.3
352.7
   
Depreciation, Depletion and Amortization
204
270
322
378
416
444
447
450
569
629
638
155
157
157
161
164
EBITDA
2,781
3,005
3,299
2,789
2,561
3,343
3,772
3,266
3,843
4,458
4,678
1,390
1,162
1,234
672
1,610
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Latest Q. Mar14 Jun14 Sep14 Dec14 Mar15
   
  Cash And Cash Equivalents
1,193
880
1,254
1,180
1,204
1,868
680
2,579
1,412
1,420
1,916
2,074
1,760
1,707
1,420
1,916
  Marketable Securities
13,366
1,191
1,041
900
2,923
2,170
2,212
2,222
2,064
2,595
2,374
2,210
2,295
2,462
2,595
2,374
Cash, Cash Equivalents, Marketable Securities
14,559
2,071
2,295
2,079
4,126
4,037
2,892
4,801
3,476
4,016
4,290
4,284
4,055
4,169
4,016
4,290
Accounts Receivable
716
1,948
2,211
2,085
1,557
1,775
1,625
1,800
3,974
4,889
5,262
1,700
2,254
3,431
4,889
5,262
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Inventories
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Assets
2,960
620
760
754
1,200
1,182
1,374
1,644
2,162
2,860
3,840
5,431
5,338
3,865
2,860
3,840
Total Current Assets
18,235
4,638
5,266
4,918
6,883
6,994
5,890
8,244
9,612
11,764
13,391
11,415
11,647
11,465
11,764
13,391
   
  Land And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Construction In Progress
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Gross Property, Plant and Equipment
--
--
--
--
1,094
1,002
1,064
1,103
--
--
--
--
--
--
--
--
  Accumulated Depreciation
--
--
--
--
-543
-473
-507
-563
--
--
--
--
--
--
--
--
Property, Plant and Equipment
273
284
364
468
551
529
557
540
722
670
663
704
680
669
670
663
Intangible Assets
5,248
5,295
5,861
5,753
5,737
5,642
6,204
7,033
12,322
12,562
12,522
12,259
12,288
12,229
12,562
12,522
   Goodwill
4,523
4,604
5,081
5,086
5,146
5,146
6,204
6,214
10,228
10,613
10,642
10,228
10,295
10,295
10,613
10,642
Other Long Term Assets
20,678
37,410
39,233
24,714
25,380
24,574
25,942
25,677
27,109
28,407
28,980
27,741
28,545
28,663
28,407
28,980
Total Assets
44,433
47,626
50,725
35,853
38,550
37,739
38,593
41,495
49,765
53,402
55,555
52,119
53,161
53,026
53,402
55,555
   
  Accounts Payable
--
--
--
--
--
--
2,676
2,993
4,547
5,621
6,087
5,007
5,372
5,593
5,621
6,087
  Total Tax Payable
37
43
--
--
--
--
--
--
--
--
322
287
97
--
--
322
  Other Accrued Expense
4,817
4,878
5,288
5,027
5,485
5,279
3,102
3,035
4,725
5,796
6,495
5,439
5,667
5,508
5,796
6,495
Accounts Payable & Accrued Expense
4,853
4,921
5,288
5,027
5,485
5,279
5,777
6,028
9,272
11,417
12,905
10,733
11,136
11,101
11,417
12,905
Current Portion of Long-Term Debt
450
45
131
216
481
900
426
--
387
729
297
620
612
307
729
297
DeferredTaxAndRevenue
--
186
198
239
306
319
370
404
459
520
628
573
584
555
520
628
Other Current Liabilities
2,314
1,952
2,058
2,074
2,087
2,240
1,950
2,017
2,355
2,690
2,839
2,655
2,601
2,669
2,690
2,839
Total Current Liabilities
7,617
7,103
7,675
7,555
8,360
8,737
8,522
8,448
12,473
15,357
16,668
14,581
14,933
14,633
15,357
16,668
   
Long-Term Debt
1,156
2,442
3,139
3,638
3,640
3,483
3,978
6,481
7,865
7,852
7,846
7,618
7,612
7,606
7,852
7,846
Debt to Equity
0.16
0.27
0.33
0.47
0.43
0.44
0.44
0.62
0.59
0.59
0.54
0.58
0.56
0.53
0.59
0.54
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  NonCurrent Deferred Liabilities
--
--
146
--
--
--
1,715
2,020
864
868
2,564
2,571
2,681
2,687
868
2,564
Other Long-Term Liabilities
25,472
28,936
29,727
16,473
17,047
15,629
14,258
14,139
14,537
14,844
13,425
13,045
13,239
13,178
14,844
13,425
Total Liabilities
34,245
38,481
40,686
27,666
29,047
27,849
28,473
31,089
35,739
38,920
40,503
37,815
38,465
38,104
38,920
40,503
   
Common Stock
2,415
--
--
351
470
652
963
1,095
4,382
4,542
4,540
4,415
4,463
4,501
4,542
4,540
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
7,724
9,405
10,138
9,717
10,257
10,402
10,347
10,344
10,555
11,052
11,546
10,676
10,889
11,150
11,052
11,546
Accumulated other comprehensive income (loss)
50
-626
-288
-1,881
-1,223
-1,163
-1,189
-1,033
-912
-1,111
-1,033
-786
-656
-730
-1,111
-1,033
Additional Paid-In Capital
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
10,189
9,145
10,038
8,186
9,504
9,891
10,120
10,406
14,026
14,483
15,053
14,304
14,696
14,921
14,483
15,053
Total Equity to Total Asset
0.23
0.19
0.20
0.23
0.25
0.26
0.26
0.25
0.28
0.27
0.27
0.27
0.28
0.28
0.27
0.27
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Mar14 Jun14 Sep14 Dec14 Mar15
   
  Net Income
1,573
1,702
1,831
1,384
1,277
1,767
1,986
1,660
1,912
2,045
2,152
669
547
599
230
776
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
1,573
1,702
1,831
1,384
1,277
1,767
1,986
1,660
1,912
2,045
2,152
669
547
599
230
776
Depreciation, Depletion and Amortization
204
270
322
378
416
444
447
450
569
629
638
155
157
157
161
164
  Change In Receivables
-96
-61
-92
-106
-54
-39
16
-164
-262
-866
-1,360
-337
-528
469
-471
-830
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
14
32
23
-142
-30
183
155
99
52
-154
475
420
--
108
-262
630
Change In Working Capital
-167
-341
-164
-447
844
-618
97
-368
-176
344
323
513
-56
227
-339
492
Change In DeferredTax
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Stock Based Compensation
--
74
89
96
91
110
141
122
127
164
175
39
42
43
40
50
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
109
-16
-12
795
-139
-292
-163
-39
-154
191
135
47
-20
-39
203
-8
Cash Flow from Operations
1,720
1,688
2,066
2,207
2,488
1,412
2,508
1,825
2,279
3,373
3,424
1,422
669
987
294
1,473
   
Purchase Of Property, Plant, Equipment
-272
-291
-400
-447
-362
-289
-372
-338
-479
-370
-358
-94
-96
-72
-109
-82
Sale Of Property, Plant, Equipment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
-1,108
-161
-572
--
-75
--
--
--
-1,647
-451
-461
--
-71
--
-380
-11
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-11,239
-11,940
-10,642
-12,308
-11,592
-11,043
-9,998
-11,272
-13,178
-10,804
-10,994
-2,304
-2,142
-2,705
-3,653
-2,494
Sale Of Investment
11,908
11,838
10,577
11,681
10,030
11,967
10,046
11,388
13,382
9,484
9,950
2,144
1,837
2,380
3,124
2,609
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-710
-553
-1,038
-1,073
-2,000
635
-1,880
-231
-1,920
-2,130
-1,854
-254
-471
-387
-1,017
22
   
Issuance of Stock
271
116
171
30
15
--
--
--
--
--
--
--
--
--
--
--
Repurchase of Stock
-1,650
-2,323
-1,696
-1,788
-773
-1,606
-1,813
-1,418
-1,408
-1,218
-949
-465
-255
-255
-243
-196
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
690
738
541
264
216
3
1,962
-6
186
-155
-99
1
-299
583
-440
Cash Flow for Dividends
-11
-21
-20
-18
-17
-16
-167
-239
-279
-321
-326
-82
-80
-80
-79
-87
Other Financing
177
90
153
28
47
-19
36
45
154
178
-174
156
-169
-10
200
-196
Cash Flow from Financing
-1,214
-1,448
-654
-1,208
-465
-1,383
-1,816
306
-1,526
-1,235
-1,728
-507
-512
-653
437
-1,000
   
Net Change in Cash
-203
-313
374
-75
24
664
-1,188
1,900
-1,167
8
-158
662
-314
-53
-287
495
Capital Expenditure
-543
-291
-400
-447
-362
-289
-372
-338
-479
-370
-358
-94
-96
-72
-109
-82
Free Cash Flow
1,177
1,398
1,665
1,760
2,126
1,123
2,136
1,487
1,800
3,003
3,066
1,328
574
916
186
1,391
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Current Mar14 Jun14 Sep14 Dec14 Mar15
   
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 Mar14 Jun14 Sep14 Dec14 Mar15
   
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 AET and found 1 Severe Warning Sign, 4 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:

AET Quarterly/Annuals Reports


cached

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